Terraced
N1
3 beds
2 baths
Hoxton Street, London N1
London, England · N1
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£68,621
↗ 27%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £50,256 | £51,010 | £52,285 | £53,592 | £55,200 | £262,343 |
| Total Expenses | £35,282 | £35,369 | £35,507 | £35,649 | £35,820 | £177,626 |
| Profit Before Tax | £14,974 | £15,641 | £16,778 | £17,944 | £19,380 | £84,717 |
| Profit After Tax | £12,129 | £12,669 | £13,590 | £14,534 | £15,698 | £68,621 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £12,137 | £12,677 | £28,591 | £41,310 | £51,328 | £146,042 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change