Terraced
N9
3 beds
1 bath
Hudson Way, London N9
London, England · N9
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£43,629
↗ 33%After 5 Years
Change In Property Value
£55,889
↗ 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 | £26,244 | £26,638 | £27,037 | £27,713 | £28,406 | £136,038 |
| Total Expenses | £16,316 | £16,368 | £16,418 | £16,496 | £16,576 | £82,175 |
| Profit Before Tax | £9,928 | £10,270 | £10,619 | £11,217 | £11,830 | £53,863 |
| Profit After Tax | £8,042 | £8,318 | £8,601 | £9,086 | £9,582 | £43,629 |
| Change In Property Value | £4 | £8,200 | £14,637 | £19,478 | £13,570 | £55,889 |
| Net Return | £8,046 | £16,518 | £23,239 | £28,564 | £23,152 | £99,518 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 13% | 18% | 22% | 18% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change