Terraced
N17
4 beds
1 bath
Coniston Road, London N17
London, England · N17
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£77,746
↗ 40%After 5 Years
Change In Property Value
£81,107
↗ 14%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,652 | £42,277 | £42,911 | £43,984 | £45,083 | £215,907 |
| Total Expenses | £23,809 | £23,884 | £23,958 | £24,076 | £24,196 | £119,924 |
| Profit Before Tax | £17,843 | £18,392 | £18,953 | £19,908 | £20,887 | £95,983 |
| Profit After Tax | £14,453 | £14,898 | £15,352 | £16,125 | £16,918 | £77,746 |
| Change In Property Value | £6 | £11,900 | £21,242 | £28,267 | £19,692 | £81,107 |
| Net Return | £14,459 | £26,798 | £36,594 | £44,392 | £36,611 | £158,853 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 7% | 14% | 19% | 23% | 19% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change