Terraced N17 3 beds 1 bath

Mayfair Gardens, London N17

London, England · N17

Initial Investment

First Year

£219,500First Year

Profit From Rental Income

After 5 Years

£67,647

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£68,131

↗ 10%After 5 Years

Return On Investment

62%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£46,200	£46,893	£48,065	£49,267	£50,745	£241,170
Total Expenses	£31,306	£31,386	£31,514	£31,645	£31,804	£157,655
Profit Before Tax	£14,895	£15,507	£16,551	£17,622	£18,941	£83,515
Profit After Tax	£12,065	£12,560	£13,406	£14,273	£15,342	£67,647
Change In Property Value	£7	£7	£13,200	£23,562	£31,355	£68,131
Net Return	£12,071	£12,567	£26,607	£37,836	£46,697	£135,778
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	5%	6%	12%	17%	21%	62%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change