Terraced N18 3 beds 1 bath

Pretoria Road North, Edmonton Tottenham, London N18

London, England · N18

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£58,677

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£65,431

↗ 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	£32,640	£33,130	£33,627	£34,467	£35,329	£169,192
Total Expenses	£19,208	£19,269	£19,329	£19,424	£19,521	£96,752
Profit Before Tax	£13,432	£13,860	£14,297	£15,043	£15,808	£72,441
Profit After Tax	£10,880	£11,227	£11,581	£12,185	£12,805	£58,677
Change In Property Value	£5	£9,600	£17,136	£22,803	£15,886	£65,431
Net Return	£10,885	£20,827	£28,717	£34,988	£28,691	£124,108
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	7%	13%	18%	22%	18%	79%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change