Terraced
N17
4 beds
1 bath
Coniston Road, London N17
London, England · N17
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£60,784
↗ 31%After 5 Years
Change In Property Value
£61,421
↗ 10%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,652 | £42,277 | £43,334 | £44,417 | £45,750 | £217,429 |
| Total Expenses | £28,272 | £28,346 | £28,462 | £28,582 | £28,725 | £142,387 |
| Profit Before Tax | £13,380 | £13,931 | £14,871 | £15,836 | £17,024 | £75,042 |
| Profit After Tax | £10,838 | £11,284 | £12,046 | £12,827 | £13,790 | £60,784 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £10,844 | £11,290 | £23,946 | £34,069 | £42,056 | £122,205 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 6% | 6% | 12% | 17% | 21% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change