Terraced
N18
3 beds
1 bath
Pretoria Road North, Edmonton Tottenham, London N18
London, England · N18
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£44,968
↗ 29%After 5 Years
Change In Property Value
£49,550
↗ 10%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,640 | £33,130 | £33,958 | £34,807 | £35,851 | £170,385 |
| Total Expenses | £22,808 | £22,868 | £22,962 | £23,058 | £23,173 | £114,869 |
| Profit Before Tax | £9,832 | £10,261 | £10,996 | £11,749 | £12,678 | £55,516 |
| Profit After Tax | £7,964 | £8,312 | £8,907 | £9,517 | £10,269 | £44,968 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £7,969 | £8,316 | £18,507 | £26,653 | £33,073 | £94,518 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 21% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change