Terraced
N18
3 beds
1 bath
Weir Hall Avenue, London N18
London, England · N18
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£43,497
↗ 29%After 5 Years
Change In Property Value
£48,001
↗ 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 | £31,620 | £32,094 | £32,897 | £33,719 | £34,731 | £165,061 |
| Total Expenses | £22,111 | £22,170 | £22,261 | £22,354 | £22,466 | £111,361 |
| Profit Before Tax | £9,509 | £9,924 | £10,636 | £11,365 | £12,265 | £53,699 |
| Profit After Tax | £7,702 | £8,039 | £8,615 | £9,206 | £9,935 | £43,497 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £7,707 | £8,043 | £17,915 | £25,807 | £32,025 | £91,498 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 21% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change