Terraced
N18
3 beds
1 bath
Carlton Terrace, Great Cambridge Road, London N18
London, England · N18
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£43,021
↗ 29%After 5 Years
Change In Property Value
£47,485
↗ 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 | £31,284 | £31,753 | £32,547 | £33,361 | £34,362 | £163,307 |
| Total Expenses | £21,879 | £21,937 | £22,027 | £22,120 | £22,231 | £110,194 |
| Profit Before Tax | £9,405 | £9,816 | £10,520 | £11,241 | £12,131 | £53,113 |
| Profit After Tax | £7,618 | £7,951 | £8,521 | £9,105 | £9,826 | £43,021 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £7,623 | £7,956 | £17,721 | £25,528 | £31,680 | £90,506 |
| 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