Terraced N9 4 beds 2 baths

Hertford Road, London N9

London, England · N9

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£48,075

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£61,341

↗ 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	£28,800	£29,232	£29,670	£30,412	£31,173	£149,287
Total Expenses	£17,859	£17,914	£17,969	£18,053	£18,140	£89,935
Profit Before Tax	£10,941	£11,318	£11,702	£12,359	£13,033	£59,352
Profit After Tax	£8,862	£9,167	£9,479	£10,011	£10,556	£48,075
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£8,867	£18,167	£25,544	£31,389	£25,450	£109,417
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