Terraced
N9
3 beds
1 bath
Lancing Gardens, London N9
London, England · N9
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£47,503
↗ 33%After 5 Years
Change In Property Value
£60,660
↗ 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 | £28,476 | £28,903 | £29,337 | £30,070 | £30,822 | £147,608 |
| Total Expenses | £17,665 | £17,721 | £17,774 | £17,858 | £17,944 | £88,962 |
| Profit Before Tax | £10,811 | £11,182 | £11,562 | £12,212 | £12,878 | £58,645 |
| Profit After Tax | £8,757 | £9,058 | £9,366 | £9,892 | £10,431 | £47,503 |
| Change In Property Value | £4 | £8,900 | £15,887 | £21,141 | £14,728 | £60,660 |
| Net Return | £8,761 | £17,958 | £25,252 | £31,032 | £25,159 | £108,162 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 12% | 18% | 22% | 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