Terraced
N22
3 beds
1 bath
Boundary Road, London N22
London, England · N22
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£42,538
↗ 21%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
52%
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 | £38,124 | £38,696 | £39,663 | £40,655 | £41,874 | £199,012 |
| Total Expenses | £29,109 | £29,178 | £29,285 | £29,396 | £29,528 | £146,496 |
| Profit Before Tax | £9,015 | £9,518 | £10,378 | £11,259 | £12,346 | £52,516 |
| Profit After Tax | £7,302 | £7,709 | £8,406 | £9,120 | £10,000 | £42,538 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £7,308 | £7,716 | £20,906 | £31,433 | £39,693 | £107,056 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change