Terraced
N18
3 beds
1 bath
Aberdeen Road, London N18
London, England · N18
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£51,696
↗ 38%After 5 Years
Change In Property Value
£57,933
↗ 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 | £28,896 | £29,329 | £29,769 | £30,514 | £31,276 | £149,785 |
| Total Expenses | £17,064 | £17,120 | £17,174 | £17,259 | £17,346 | £85,963 |
| Profit Before Tax | £11,832 | £12,210 | £12,595 | £13,255 | £13,931 | £63,822 |
| Profit After Tax | £9,584 | £9,890 | £10,202 | £10,736 | £11,284 | £51,696 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £9,588 | £18,390 | £25,375 | £30,927 | £25,350 | £109,629 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 7% | 13% | 18% | 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