Terraced N9 3 beds 1 bath

St. Edmunds Road, London N9

London, England · N9

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£53,667

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£68,157

↗ 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	£32,004	£32,484	£32,971	£33,796	£34,640	£165,895
Total Expenses	£19,788	£19,848	£19,907	£20,000	£20,095	£99,639
Profit Before Tax	£12,216	£12,636	£13,064	£13,795	£14,545	£66,256
Profit After Tax	£9,895	£10,235	£10,582	£11,174	£11,782	£53,667
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£9,900	£20,235	£28,432	£34,928	£28,330	£121,824
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