Terraced
N3
3 beds
2 baths
Long Lane, London N3
London, England · N3
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£70,398
↗ 33%After 5 Years
Change In Property Value
£88,604
↗ 14%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,604 | £42,228 | £42,861 | £43,933 | £45,031 | £215,658 |
| Total Expenses | £25,574 | £25,649 | £25,723 | £25,840 | £25,961 | £128,747 |
| Profit Before Tax | £16,030 | £16,579 | £17,139 | £18,093 | £19,071 | £86,911 |
| Profit After Tax | £12,984 | £13,429 | £13,882 | £14,655 | £15,447 | £70,398 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £12,991 | £26,429 | £37,088 | £45,535 | £36,960 | £159,002 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change