Terraced N1 4 beds 4 baths

New North Road, London N1

London, England · N1

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£157,604

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£177,208

↗ 14%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£87,096	£88,402	£89,728	£91,972	£94,271	£451,470
Total Expenses	£51,037	£51,180	£51,323	£51,558	£51,798	£256,897
Profit Before Tax	£36,059	£37,222	£38,405	£40,414	£42,473	£194,573
Profit After Tax	£29,208	£30,150	£31,108	£32,735	£34,403	£157,604
Change In Property Value	£13	£26,000	£46,410	£61,759	£43,025	£177,208
Net Return	£29,221	£56,150	£77,519	£94,494	£77,428	£334,812
Return From Rental Income (%)	6%	7%	7%	7%	7%	34%
Total Net Return (%)	6%	12%	17%	20%	17%	72%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change