Terraced
N1
4 beds
4 baths
New North Road, London N1
London, England · N1
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£120,438
↗ 26%After 5 Years
Change In Property Value
£134,197
↗ 10%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £87,096 | £88,402 | £90,613 | £92,878 | £95,664 | £454,653 |
| Total Expenses | £60,787 | £60,929 | £61,161 | £61,398 | £61,688 | £305,964 |
| Profit Before Tax | £26,309 | £27,473 | £29,452 | £31,479 | £33,976 | £148,689 |
| Profit After Tax | £21,310 | £22,253 | £23,856 | £25,498 | £27,521 | £120,438 |
| Change In Property Value | £13 | £13 | £26,001 | £46,411 | £61,760 | £134,197 |
| Net Return | £21,323 | £22,266 | £49,856 | £71,909 | £89,281 | £254,635 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 19% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change