Terraced N9 3 beds 1 bath

Woodlands Road, London N9

London, England · N9

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£50,321

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£64,068

↗ 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	£30,084	£30,535	£30,993	£31,768	£32,562	£155,943
Total Expenses	£18,631	£18,688	£18,744	£18,832	£18,922	£93,818
Profit Before Tax	£11,453	£11,847	£12,249	£12,936	£13,640	£62,125
Profit After Tax	£9,277	£9,596	£9,922	£10,478	£11,048	£50,321
Change In Property Value	£5	£9,400	£16,779	£22,328	£15,555	£64,068
Net Return	£9,282	£18,996	£26,701	£32,806	£26,604	£114,389
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