Terraced
N18
3 beds
1 bath
Lopen Road, London N18
London, England · N18
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£45,378
↗ 38%After 5 Years
Change In Property Value
£51,118
↗ 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 | £25,500 | £25,883 | £26,271 | £26,928 | £27,601 | £132,181 |
| Total Expenses | £15,116 | £15,166 | £15,215 | £15,292 | £15,370 | £76,159 |
| Profit Before Tax | £10,384 | £10,716 | £11,055 | £11,636 | £12,231 | £56,023 |
| Profit After Tax | £8,411 | £8,680 | £8,955 | £9,425 | £9,907 | £45,378 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £8,415 | £16,180 | £22,342 | £27,240 | £22,318 | £96,496 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| 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