Detached
N7
2 beds
1 bath
Caedmon Road, London N7
London, England · N7
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£66,322
↗ 31%After 5 Years
Change In Property Value
£86,559
↗ 14%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,008 | £40,608 | £41,217 | £42,248 | £43,304 | £207,385 |
| Total Expenses | £24,932 | £25,004 | £25,076 | £25,189 | £25,305 | £125,506 |
| Profit Before Tax | £15,076 | £15,604 | £16,142 | £17,059 | £17,998 | £81,878 |
| Profit After Tax | £12,212 | £12,639 | £13,075 | £13,817 | £14,579 | £66,322 |
| Change In Property Value | £6 | £12,700 | £22,670 | £30,167 | £21,016 | £86,559 |
| Net Return | £12,218 | £25,339 | £35,744 | £43,984 | £35,595 | £152,881 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change