Terraced
N11
4 beds
2 baths
Bexhill Road, London N11
London, England · N11
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£15,639
↗ 8%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,000 | £30,450 | £31,211 | £31,992 | £32,951 | £156,604 |
| Total Expenses | £27,305 | £27,362 | £27,448 | £27,537 | £27,644 | £137,296 |
| Profit Before Tax | £2,695 | £3,088 | £3,763 | £4,454 | £5,307 | £19,308 |
| Profit After Tax | £2,183 | £2,502 | £3,048 | £3,608 | £4,299 | £15,639 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £2,189 | £2,508 | £15,048 | £25,028 | £32,803 | £77,576 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change