Terraced
N17
5 beds
1 bath
Woodside Gardens, London N17
London, England · N17
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£82,460
↗ 31%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
61%
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 | £56,004 | £56,844 | £58,265 | £59,722 | £61,513 | £292,348 |
| Total Expenses | £37,840 | £37,936 | £38,089 | £38,245 | £38,435 | £190,546 |
| Profit Before Tax | £18,164 | £18,908 | £20,176 | £21,476 | £23,078 | £101,803 |
| Profit After Tax | £14,713 | £15,316 | £16,343 | £17,396 | £18,693 | £82,460 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £14,721 | £15,324 | £32,343 | £45,956 | £56,699 | £165,043 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 5% | 6% | 12% | 17% | 21% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change