Terraced
N18
3 beds
1 bath
Pasteur Gardens, London N18
London, England · N18
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£54,271
↗ 29%After 5 Years
Change In Property Value
£59,356
↗ 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 | £39,096 | £39,682 | £40,675 | £41,691 | £42,942 | £204,086 |
| Total Expenses | £27,223 | £27,293 | £27,403 | £27,515 | £27,651 | £137,085 |
| Profit Before Tax | £11,873 | £12,390 | £13,272 | £14,176 | £15,291 | £67,001 |
| Profit After Tax | £9,617 | £10,036 | £10,750 | £11,482 | £12,386 | £54,271 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £9,623 | £10,041 | £22,250 | £32,010 | £39,702 | £113,627 |
| 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