Detached
N18
3 beds
1 bath
Middlesborough Road, Edmonton N18
London, England · N18
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£26,000
↗ 16%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,500 | £28,927 | £29,651 | £30,392 | £31,304 | £148,774 |
| Total Expenses | £23,188 | £23,242 | £23,325 | £23,410 | £23,512 | £116,676 |
| Profit Before Tax | £5,313 | £5,686 | £6,326 | £6,982 | £7,792 | £32,098 |
| Profit After Tax | £4,303 | £4,605 | £5,124 | £5,655 | £6,311 | £26,000 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £4,308 | £4,610 | £15,124 | £23,506 | £30,065 | £77,614 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change