Terraced
N18
3 beds
2 baths
Brettenham Road, London N18
London, England · N18
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£42,025
↗ 29%After 5 Years
Change In Property Value
£46,453
↗ 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 | £30,600 | £31,059 | £31,835 | £32,631 | £33,610 | £159,736 |
| Total Expenses | £21,414 | £21,471 | £21,560 | £21,650 | £21,759 | £107,853 |
| Profit Before Tax | £9,186 | £9,588 | £10,276 | £10,981 | £11,852 | £51,883 |
| Profit After Tax | £7,441 | £7,766 | £8,324 | £8,895 | £9,600 | £42,025 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £7,445 | £7,771 | £17,324 | £24,960 | £30,978 | £88,478 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 21% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change