Detached
N17
3 beds
1 bath
Asplins Road, London N17
London, England · N17
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£29,088
↗ 17%After 5 Years
Change In Property Value
£53,679
↗ 10%After 5 Years
Return On Investment
49%
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 | £30,156 | £30,608 | £31,374 | £32,158 | £33,123 | £157,418 |
| Total Expenses | £24,147 | £24,203 | £24,291 | £24,380 | £24,487 | £121,508 |
| Profit Before Tax | £6,009 | £6,405 | £7,083 | £7,778 | £8,635 | £35,911 |
| Profit After Tax | £4,868 | £5,188 | £5,737 | £6,300 | £6,995 | £29,088 |
| Change In Property Value | £5 | £5 | £10,400 | £18,564 | £24,704 | £53,679 |
| Net Return | £4,873 | £5,193 | £16,137 | £24,864 | £31,699 | £82,767 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change