Terraced
N18
2 beds
1 bath
Brettenham Road, London, London N18
London, England · N18
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£47,278
↗ 38%After 5 Years
Change In Property Value
£53,162
↗ 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 | £26,520 | £26,918 | £27,322 | £28,005 | £28,705 | £137,469 |
| Total Expenses | £15,700 | £15,753 | £15,803 | £15,882 | £15,963 | £79,100 |
| Profit Before Tax | £10,820 | £11,165 | £11,518 | £12,123 | £12,742 | £58,368 |
| Profit After Tax | £8,764 | £9,044 | £9,330 | £9,819 | £10,321 | £47,278 |
| Change In Property Value | £4 | £7,800 | £13,923 | £18,528 | £12,908 | £53,162 |
| Net Return | £8,768 | £16,844 | £23,253 | £28,347 | £23,229 | £100,441 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 7% | 13% | 19% | 23% | 19% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change