Terraced N9 3 beds 1 bath

Lancing Gardens, London N9

London, England · N9

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£50,849

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£64,749

↗ 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	£30,396	£30,852	£31,315	£32,098	£32,900	£157,560
Total Expenses	£18,823	£18,881	£18,937	£19,026	£19,117	£94,784
Profit Before Tax	£11,573	£11,971	£12,377	£13,071	£13,783	£62,776
Profit After Tax	£9,374	£9,697	£10,026	£10,588	£11,164	£50,849
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£9,379	£19,197	£26,983	£33,154	£26,885	£115,598
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	6%	12%	17%	21%	17%	75%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change