Terraced
N18
2 beds
1 bath
North Avenue, Silver Street Edmonton London N18
London, England · N18
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£51,078
↗ 38%After 5 Years
Change In Property Value
£57,252
↗ 14%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,560 | £28,988 | £29,423 | £30,159 | £30,913 | £148,043 |
| Total Expenses | £16,870 | £16,925 | £16,979 | £17,063 | £17,149 | £84,984 |
| Profit Before Tax | £11,691 | £12,064 | £12,445 | £13,096 | £13,764 | £63,059 |
| Profit After Tax | £9,469 | £9,771 | £10,080 | £10,608 | £11,149 | £51,078 |
| Change In Property Value | £4 | £8,400 | £14,994 | £19,953 | £13,901 | £57,252 |
| Net Return | £9,474 | £18,172 | £25,074 | £30,561 | £25,049 | £108,330 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 7% | 13% | 19% | 23% | 18% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change