Terraced
N12
3 beds
1 bath
Horsham Avenue, London N12
London, England · N12
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£11,842
↗ 6%After 5 Years
Change In Property Value
£65,550
↗ 10%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,480 | £30,937 | £31,711 | £32,503 | £33,478 | £159,110 |
| Total Expenses | £28,742 | £28,799 | £28,887 | £28,977 | £29,085 | £144,490 |
| Profit Before Tax | £1,738 | £2,138 | £2,824 | £3,526 | £4,393 | £14,620 |
| Profit After Tax | £1,408 | £1,732 | £2,287 | £2,856 | £3,558 | £11,842 |
| Change In Property Value | £6 | £6 | £12,700 | £22,670 | £30,167 | £65,550 |
| Net Return | £1,414 | £1,738 | £14,987 | £25,526 | £33,726 | £77,392 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change