Terraced
N9
3 beds
2 baths
South Road, London N9
London, England · N9
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£48,075
↗ 33%After 5 Years
Change In Property Value
£61,341
↗ 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 | £28,800 | £29,232 | £29,670 | £30,412 | £31,173 | £149,287 |
| Total Expenses | £17,859 | £17,914 | £17,969 | £18,053 | £18,140 | £89,935 |
| Profit Before Tax | £10,941 | £11,318 | £11,702 | £12,359 | £13,033 | £59,352 |
| Profit After Tax | £8,862 | £9,167 | £9,479 | £10,011 | £10,556 | £48,075 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £8,867 | £18,167 | £25,544 | £31,389 | £25,450 | £109,417 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 12% | 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