Detached
N7
2 beds
1 bath
Caedmon Road, London N7
London, England · N7
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£45,322
↗ 23%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,800 | £38,367 | £39,326 | £40,309 | £41,519 | £197,321 |
| Total Expenses | £28,085 | £28,153 | £28,260 | £28,369 | £28,501 | £141,368 |
| Profit Before Tax | £9,715 | £10,214 | £11,066 | £11,940 | £13,018 | £55,953 |
| Profit After Tax | £7,869 | £8,273 | £8,964 | £9,672 | £10,544 | £45,322 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £7,875 | £8,279 | £20,964 | £31,092 | £39,049 | £107,259 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change