Semi Detached
N9
3 beds
2 baths
St. Marys Road N9
London, England · N9
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£61,300
↗ 34%After 5 Years
Change In Property Value
£74,973
↗ 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 | £35,748 | £36,284 | £36,828 | £37,749 | £38,693 | £185,303 |
| Total Expenses | £21,771 | £21,837 | £21,902 | £22,004 | £22,109 | £109,624 |
| Profit Before Tax | £13,977 | £14,447 | £14,927 | £15,745 | £16,584 | £75,679 |
| Profit After Tax | £11,321 | £11,702 | £12,091 | £12,753 | £13,433 | £61,300 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £11,327 | £22,702 | £31,726 | £38,882 | £31,636 | £136,273 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 6% | 13% | 18% | 21% | 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