Terraced
N9
3 beds
1 bath
Nightingale Road, Edmonton N9
London, England · N9
View property listing
Initial Investment
£137,247First YearProfit From Rental Income
£45,303
↗ 33%After 5 Years
Change In Property Value
£57,933
↗ 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 | £27,204 | £27,612 | £28,026 | £28,727 | £29,445 | £141,014 |
| Total Expenses | £16,895 | £16,948 | £17,000 | £17,080 | £17,163 | £85,085 |
| Profit Before Tax | £10,309 | £10,664 | £11,027 | £11,647 | £12,282 | £55,929 |
| Profit After Tax | £8,351 | £8,638 | £8,932 | £9,434 | £9,949 | £45,303 |
| Change In Property Value | £4 | £8,500 | £15,172 | £20,190 | £14,066 | £57,933 |
| Net Return | £8,355 | £17,138 | £24,104 | £29,624 | £24,015 | £103,236 |
| Return From Rental Income (%) | 6% | 6% | 7% | 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