Terraced N22 3 beds 2 baths

Lordship Lane, Wood Green N22

London, England · N22

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£-64,007

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 10%After 5 Years

Return On Investment

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	£18,600	£18,879	£19,351	£19,835	£20,430	£97,095
Total Expenses	£32,116	£32,156	£32,214	£32,273	£32,343	£161,102
Profit Before Tax	£-13,516	£-13,277	£-12,863	£-12,438	£-11,913	£-64,007
Profit After Tax	£-13,516	£-13,277	£-12,863	£-12,438	£-11,913	£-64,007
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£-13,509	£-13,269	£2,138	£14,337	£23,717	£13,414
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	-5%	-5%	1%	6%	9%	5%

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