Terraced
N22
5 beds
5 baths
St Albans Crescent, Wood Green N22
London, England · N22
View property listing
Initial Investment
£233,482First YearProfit From Rental Income
£113,743
↗ 49%After 5 Years
Change In Property Value
£72,255
↗ 10%After 5 Years
Return On Investment
80%
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 | £60,000 | £60,900 | £62,422 | £63,983 | £65,903 | £313,208 |
| Total Expenses | £34,271 | £34,372 | £34,535 | £34,702 | £34,905 | £172,784 |
| Profit Before Tax | £25,729 | £26,528 | £27,887 | £29,281 | £30,998 | £140,424 |
| Profit After Tax | £20,841 | £21,488 | £22,589 | £23,718 | £25,108 | £113,743 |
| Change In Property Value | £7 | £7 | £13,999 | £24,989 | £33,253 | £72,255 |
| Net Return | £20,848 | £21,495 | £36,588 | £48,706 | £58,361 | £185,998 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 49% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 25% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change