Terraced
N9
2 beds
1 bath
Woodstock Crescent, London N9
London, England · N9
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£45,830
↗ 33%After 5 Years
Change In Property Value
£58,615
↗ 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 | £27,516 | £27,929 | £28,348 | £29,056 | £29,783 | £142,632 |
| Total Expenses | £17,087 | £17,141 | £17,193 | £17,274 | £17,357 | £86,052 |
| Profit Before Tax | £10,429 | £10,788 | £11,155 | £11,782 | £12,425 | £56,580 |
| Profit After Tax | £8,448 | £8,738 | £9,035 | £9,544 | £10,065 | £45,830 |
| Change In Property Value | £4 | £8,600 | £15,351 | £20,428 | £14,232 | £58,615 |
| Net Return | £8,452 | £17,338 | £24,387 | £29,972 | £24,296 | £104,445 |
| 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