Terraced
N18
2 beds
1 bath
North Avenue, Silver Street Edmonton London N18
London, England · N18
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£39,083
↗ 29%After 5 Years
Change In Property Value
£43,356
↗ 10%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,560 | £28,988 | £29,713 | £30,456 | £31,370 | £149,087 |
| Total Expenses | £20,020 | £20,074 | £20,157 | £20,242 | £20,344 | £100,837 |
| Profit Before Tax | £8,541 | £8,915 | £9,556 | £10,214 | £11,025 | £48,250 |
| Profit After Tax | £6,918 | £7,221 | £7,740 | £8,273 | £8,930 | £39,083 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £6,922 | £7,225 | £16,141 | £23,267 | £28,884 | £82,439 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 21% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change