Terraced N18 3 beds 1 bath

Sheldon Road, Edmonton N18

London, England · N18

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£37,136

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 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	£27,204	£27,612	£28,302	£29,010	£29,880	£142,009
Total Expenses	£19,090	£19,143	£19,222	£19,304	£19,402	£96,162
Profit Before Tax	£8,114	£8,469	£9,080	£9,706	£10,478	£45,847
Profit After Tax	£6,572	£6,860	£7,355	£7,862	£8,487	£37,136
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£6,576	£6,864	£15,355	£22,142	£27,490	£78,427
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	5%	5%	12%	17%	21%	61%

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