Terraced
N9
2 beds
1 bath
Westoe Road, London N9
London, England · N9
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£42,484
↗ 33%After 5 Years
Change In Property Value
£54,526
↗ 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 | £25,596 | £25,980 | £26,370 | £27,029 | £27,705 | £132,679 |
| Total Expenses | £15,930 | £15,980 | £16,030 | £16,106 | £16,184 | £80,230 |
| Profit Before Tax | £9,666 | £9,999 | £10,340 | £10,923 | £11,520 | £52,449 |
| Profit After Tax | £7,830 | £8,100 | £8,375 | £8,847 | £9,331 | £42,484 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £7,834 | £16,100 | £22,655 | £27,850 | £22,570 | £97,009 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 13% | 18% | 22% | 18% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change