Terraced
N22
4 beds
3 baths
Boundary Road, London N22
London, England · N22
View property listing
Initial Investment
£279,000First YearProfit From Rental Income
£57,181
↗ 20%After 5 Years
Change In Property Value
£85,680
↗ 10%After 5 Years
Return On Investment
51%
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 | £50,628 | £51,387 | £52,672 | £53,989 | £55,609 | £264,285 |
| Total Expenses | £38,493 | £38,580 | £38,720 | £38,862 | £39,035 | £193,691 |
| Profit Before Tax | £12,135 | £12,807 | £13,952 | £15,127 | £16,574 | £70,594 |
| Profit After Tax | £9,829 | £10,374 | £11,301 | £12,253 | £13,425 | £57,181 |
| Change In Property Value | £8 | £8 | £16,600 | £29,632 | £39,431 | £85,680 |
| Net Return | £9,838 | £10,382 | £27,902 | £41,884 | £52,856 | £142,861 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change