Terraced
N18
3 beds
2 baths
York Road, London N18
London, England · N18
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£41,029
↗ 29%After 5 Years
Change In Property Value
£45,421
↗ 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 | £29,916 | £30,365 | £31,124 | £31,902 | £32,859 | £156,166 |
| Total Expenses | £20,949 | £21,005 | £21,092 | £21,180 | £21,287 | £105,512 |
| Profit Before Tax | £8,967 | £9,360 | £10,032 | £10,722 | £11,572 | £50,653 |
| Profit After Tax | £7,264 | £7,581 | £8,126 | £8,684 | £9,374 | £41,029 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £7,268 | £7,586 | £16,926 | £24,393 | £30,277 | £86,450 |
| 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