Terraced
N18
3 beds
1 bath
Park Avenue, London N18
London, England · N18
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£39,558
↗ 29%After 5 Years
Change In Property Value
£43,872
↗ 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 | £28,896 | £29,329 | £30,063 | £30,814 | £31,739 | £150,841 |
| Total Expenses | £20,251 | £20,306 | £20,390 | £20,477 | £20,580 | £102,004 |
| Profit Before Tax | £8,645 | £9,023 | £9,672 | £10,338 | £11,159 | £48,837 |
| Profit After Tax | £7,002 | £7,309 | £7,835 | £8,374 | £9,039 | £39,558 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £7,006 | £7,313 | £16,335 | £23,546 | £29,230 | £83,430 |
| 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