Terraced N8 0 beds 1 bath

Wellington Terrace, Turnpike Lane N8

London, England · N8

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£95,895

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£115,867

↗ 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	£55,248	£56,077	£56,918	£58,341	£59,799	£286,383
Total Expenses	£33,374	£33,469	£33,563	£33,716	£33,873	£167,994
Profit Before Tax	£21,874	£22,608	£23,355	£24,625	£25,927	£118,388
Profit After Tax	£17,718	£18,312	£18,917	£19,946	£21,001	£95,895
Change In Property Value	£9	£17,000	£30,345	£40,381	£28,132	£115,867
Net Return	£17,727	£35,312	£49,263	£60,327	£49,133	£211,762
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	6%	12%	17%	21%	17%	74%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change