Terraced
N18
3 beds
1 bath
Morecombe Terrace, Edmonton, London N18
London, England · N18
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£61,195
↗ 37%After 5 Years
Change In Property Value
£68,157
↗ 14%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,996 | £34,506 | £35,024 | £35,899 | £36,797 | £176,221 |
| Total Expenses | £19,987 | £20,051 | £20,113 | £20,211 | £20,311 | £100,672 |
| Profit Before Tax | £14,009 | £14,455 | £14,911 | £15,688 | £16,486 | £75,549 |
| Profit After Tax | £11,347 | £11,709 | £12,078 | £12,708 | £13,353 | £61,195 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £11,352 | £21,709 | £29,928 | £36,461 | £29,902 | £129,352 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 7% | 13% | 18% | 22% | 18% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change