Semi Detached
N9
4 beds
1 bath
Hertford Road, London N9
London, England · N9
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£46,889
↗ 34%After 5 Years
Change In Property Value
£57,933
↗ 14%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,624 | £28,038 | £28,459 | £29,170 | £29,900 | £143,191 |
| Total Expenses | £16,937 | £16,991 | £17,043 | £17,125 | £17,208 | £85,303 |
| Profit Before Tax | £10,687 | £11,048 | £11,416 | £12,046 | £12,691 | £57,888 |
| Profit After Tax | £8,657 | £8,949 | £9,247 | £9,757 | £10,280 | £46,889 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £8,661 | £17,449 | £24,420 | £29,948 | £24,346 | £104,823 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 6% | 13% | 18% | 22% | 18% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change