Terraced N18 3 beds 3 baths

Raynham Terrace, Upper Edmonton N18

London, England · N18

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£54,877

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£61,341

↗ 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	£30,600	£31,059	£31,525	£32,313	£33,121	£158,618
Total Expenses	£18,039	£18,097	£18,154	£18,243	£18,335	£90,868
Profit Before Tax	£12,561	£12,962	£13,371	£14,070	£14,786	£67,750
Profit After Tax	£10,175	£10,499	£10,830	£11,396	£11,977	£54,877
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£10,179	£19,499	£26,896	£32,775	£26,870	£116,219
Return From Rental Income (%)	7%	7%	7%	8%	8%	38%
Total Net Return (%)	7%	13%	18%	22%	18%	80%

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