Terraced
N9
4 beds
3 baths
St Edmunds Road, London N9
London, England · N9
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£51,994
↗ 33%After 5 Years
Change In Property Value
£66,112
↗ 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 | £31,044 | £31,510 | £31,982 | £32,782 | £33,601 | £160,919 |
| Total Expenses | £19,209 | £19,268 | £19,326 | £19,416 | £19,509 | £96,729 |
| Profit Before Tax | £11,835 | £12,241 | £12,656 | £13,366 | £14,093 | £64,191 |
| Profit After Tax | £9,586 | £9,915 | £10,252 | £10,826 | £11,415 | £51,994 |
| Change In Property Value | £5 | £9,700 | £17,315 | £23,041 | £16,052 | £66,112 |
| Net Return | £9,591 | £19,616 | £27,566 | £33,867 | £27,467 | £118,107 |
| 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