Terraced N18 3 beds 2 baths

Craig Park Road, Edmonton N18

London, England · N18

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£46,914

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 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	£33,996	£34,506	£35,369	£36,253	£37,340	£177,464
Total Expenses	£23,737	£23,800	£23,897	£23,996	£24,115	£119,545
Profit Before Tax	£10,259	£10,706	£11,472	£12,257	£13,225	£57,919
Profit After Tax	£8,310	£8,672	£9,292	£9,928	£10,712	£46,914
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£8,315	£8,677	£19,293	£27,778	£34,466	£98,529
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	5%	5%	12%	17%	21%	60%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change