Semi Detached
N8
5 beds
3 baths
Alexandra Road, Hornsey N8
London, England · N8
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£81,600
↗ 26%After 5 Years
Change In Property Value
£95,486
↗ 10%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £61,056 | £61,972 | £63,521 | £65,109 | £67,062 | £318,721 |
| Total Expenses | £43,305 | £43,408 | £43,574 | £43,744 | £43,949 | £217,980 |
| Profit Before Tax | £17,751 | £18,564 | £19,947 | £21,366 | £23,113 | £100,741 |
| Profit After Tax | £14,378 | £15,037 | £16,157 | £17,306 | £18,721 | £81,600 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £14,388 | £15,046 | £34,658 | £50,329 | £62,666 | £177,086 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change