Terraced
N22
2 beds
1 bath
Eldon Road, London N22
London, England · N22
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£53,002
↗ 29%After 5 Years
Change In Property Value
£74,973
↗ 14%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,552 | £34,055 | £34,566 | £35,430 | £36,316 | £173,920 |
| Total Expenses | £21,551 | £21,614 | £21,676 | £21,772 | £21,872 | £108,486 |
| Profit Before Tax | £12,001 | £12,441 | £12,890 | £13,658 | £14,444 | £65,434 |
| Profit After Tax | £9,720 | £10,077 | £10,441 | £11,063 | £11,700 | £53,002 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £9,726 | £21,077 | £30,076 | £37,192 | £29,903 | £127,974 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 17% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change