Terraced
N11
4 beds
2 baths
Bexhill Road, London N11
London, England · N11
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£33,064
↗ 17%After 5 Years
Change In Property Value
£81,788
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,000 | £30,450 | £30,907 | £31,679 | £32,471 | £155,508 |
| Total Expenses | £22,805 | £22,863 | £22,918 | £23,006 | £23,096 | £114,688 |
| Profit Before Tax | £7,195 | £7,587 | £7,988 | £8,673 | £9,375 | £40,819 |
| Profit After Tax | £5,828 | £6,146 | £6,471 | £7,025 | £7,594 | £33,064 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £5,834 | £18,146 | £27,891 | £35,530 | £27,452 | £114,852 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change