Terraced
N9
3 beds
1 bath
Chichester Road, London N9
London, England · N9
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£41,383
↗ 33%After 5 Years
Change In Property Value
£53,162
↗ 14%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,960 | £25,334 | £25,714 | £26,357 | £27,016 | £129,382 |
| Total Expenses | £15,544 | £15,594 | £15,642 | £15,717 | £15,794 | £78,292 |
| Profit Before Tax | £9,416 | £9,740 | £10,072 | £10,640 | £11,222 | £51,090 |
| Profit After Tax | £7,627 | £7,890 | £8,158 | £8,618 | £9,090 | £41,383 |
| Change In Property Value | £4 | £7,800 | £13,923 | £18,528 | £12,908 | £53,162 |
| Net Return | £7,631 | £15,690 | £22,081 | £27,146 | £21,998 | £94,546 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 13% | 18% | 22% | 18% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change