Terraced
N4
3 beds
2 baths
Roseberry Gardens, London N4
London, England · N4
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£72,552
↗ 26%After 5 Years
Change In Property Value
£85,164
↗ 10%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £54,456 | £55,273 | £56,655 | £58,071 | £59,813 | £284,268 |
| Total Expenses | £38,677 | £38,771 | £38,920 | £39,072 | £39,257 | £194,697 |
| Profit Before Tax | £15,779 | £16,502 | £17,735 | £18,999 | £20,556 | £89,571 |
| Profit After Tax | £12,781 | £13,367 | £14,365 | £15,389 | £16,650 | £72,552 |
| Change In Property Value | £8 | £8 | £16,500 | £29,453 | £39,194 | £85,164 |
| Net Return | £12,789 | £13,375 | £30,866 | £44,842 | £55,844 | £157,716 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change