Terraced
N17
3 beds
2 baths
Mount Pleasant Road, London N17
London, England · N17
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£61,305
↗ 31%After 5 Years
Change In Property Value
£61,937
↗ 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 | £42,000 | £42,630 | £43,696 | £44,788 | £46,132 | £219,246 |
| Total Expenses | £28,505 | £28,580 | £28,697 | £28,817 | £28,962 | £143,560 |
| Profit Before Tax | £13,495 | £14,050 | £14,999 | £15,971 | £17,170 | £75,685 |
| Profit After Tax | £10,931 | £11,381 | £12,149 | £12,937 | £13,907 | £61,305 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £10,937 | £11,387 | £24,149 | £34,357 | £42,412 | £123,242 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 6% | 6% | 12% | 17% | 21% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change