Terraced
N22
4 beds
2 baths
Boundary Road, London N22
London, England · N22
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£67,538
↗ 20%After 5 Years
Change In Property Value
£100,648
↗ 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 | £59,472 | £60,364 | £61,873 | £63,420 | £65,323 | £310,452 |
| Total Expenses | £45,130 | £45,231 | £45,393 | £45,558 | £45,759 | £227,072 |
| Profit Before Tax | £14,342 | £15,133 | £16,480 | £17,862 | £19,563 | £83,380 |
| Profit After Tax | £11,617 | £12,258 | £13,349 | £14,468 | £15,846 | £67,538 |
| Change In Property Value | £10 | £10 | £19,500 | £34,808 | £46,320 | £100,648 |
| Net Return | £11,627 | £12,268 | £32,850 | £49,276 | £62,166 | £168,186 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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