Terraced
N11
4 beds
2 baths
Colebrook Way, London N11
London, England · N11
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£14,907
↗ 8%After 5 Years
Change In Property Value
£59,356
↗ 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 | £28,752 | £29,183 | £29,913 | £30,661 | £31,581 | £150,089 |
| Total Expenses | £26,188 | £26,243 | £26,327 | £26,412 | £26,515 | £131,685 |
| Profit Before Tax | £2,564 | £2,940 | £3,586 | £4,248 | £5,065 | £18,404 |
| Profit After Tax | £2,077 | £2,382 | £2,905 | £3,441 | £4,103 | £14,907 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £2,082 | £2,387 | £14,405 | £23,969 | £31,420 | £74,264 |
| 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