Terraced
N11
2 beds
1 bath
Pine Road, New Southgate N11
London, England · N11
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£12,400
↗ 8%After 5 Years
Change In Property Value
£50,582
↗ 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 | £24,504 | £24,872 | £25,493 | £26,131 | £26,915 | £127,914 |
| Total Expenses | £22,391 | £22,439 | £22,512 | £22,587 | £22,676 | £112,606 |
| Profit Before Tax | £2,113 | £2,432 | £2,981 | £3,544 | £4,239 | £15,308 |
| Profit After Tax | £1,711 | £1,970 | £2,415 | £2,870 | £3,433 | £12,400 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £1,716 | £1,975 | £12,215 | £20,364 | £26,712 | £62,982 |
| 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