Semi Detached
N8
5 beds
3 baths
Alexandra Road, Hornsey N8
London, England · N8
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£108,069
↗ 35%After 5 Years
Change In Property Value
£126,091
↗ 14%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £61,056 | £61,972 | £62,901 | £64,474 | £66,086 | £316,489 |
| Total Expenses | £36,367 | £36,472 | £36,575 | £36,742 | £36,914 | £183,071 |
| Profit Before Tax | £24,689 | £25,500 | £26,327 | £27,731 | £29,171 | £133,418 |
| Profit After Tax | £19,998 | £20,655 | £21,325 | £22,462 | £23,629 | £108,069 |
| Change In Property Value | £9 | £18,500 | £33,023 | £43,944 | £30,614 | £126,091 |
| Net Return | £20,007 | £39,155 | £54,347 | £66,406 | £54,243 | £234,159 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 6% | 13% | 17% | 21% | 17% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change