Terraced
N15
4 beds
2 baths
Eastbourne Road N15
London, England · N15
View property listing
Initial Investment
£540,250First YearProfit From Rental Income
£142,034
↗ 26%After 5 Years
Change In Property Value
£203,790
↗ 14%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £89,700 | £91,045 | £92,411 | £94,721 | £97,089 | £464,968 |
| Total Expenses | £57,572 | £57,719 | £57,865 | £58,107 | £58,354 | £289,617 |
| Profit Before Tax | £32,128 | £33,327 | £34,546 | £36,614 | £38,735 | £175,350 |
| Profit After Tax | £26,024 | £26,995 | £27,982 | £29,658 | £31,375 | £142,034 |
| Change In Property Value | £15 | £29,900 | £53,372 | £71,023 | £49,479 | £203,790 |
| Net Return | £26,039 | £56,895 | £81,354 | £100,681 | £80,855 | £345,823 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 5% | 11% | 15% | 19% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change