Terraced
N12
3 beds
1 bath
Horsham Avenue, London N12
London, England · N12
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£30,317
↗ 14%After 5 Years
Change In Property Value
£86,559
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,480 | £30,937 | £31,401 | £32,186 | £32,991 | £157,996 |
| Total Expenses | £23,979 | £24,037 | £24,094 | £24,183 | £24,274 | £120,568 |
| Profit Before Tax | £6,501 | £6,900 | £7,307 | £8,003 | £8,717 | £37,428 |
| Profit After Tax | £5,266 | £5,589 | £5,919 | £6,483 | £7,061 | £30,317 |
| Change In Property Value | £6 | £12,700 | £22,670 | £30,167 | £21,016 | £86,559 |
| Net Return | £5,272 | £18,289 | £28,589 | £36,650 | £28,077 | £116,876 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 3% | 9% | 14% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change