Terraced N17 5 beds 3 baths

Moorefield Road, London N17

London, England · N17

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£71,860

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 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	£48,996	£49,731	£50,974	£52,249	£53,816	£255,766
Total Expenses	£33,172	£33,257	£33,392	£33,531	£33,698	£167,050
Profit Before Tax	£15,824	£16,474	£17,582	£18,718	£20,118	£88,716
Profit After Tax	£12,817	£13,344	£14,241	£15,162	£16,296	£71,860
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£12,824	£13,351	£28,242	£40,152	£49,551	£144,120
Return From Rental Income (%)	5%	6%	6%	6%	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