Terraced N9 3 beds 1 bath

St. Edmunds Road, London N9

London, England · N9

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£39,334

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,004	£32,484	£33,296	£34,129	£35,152	£167,065
Total Expenses	£23,538	£23,597	£23,689	£23,784	£23,897	£118,505
Profit Before Tax	£8,466	£8,887	£9,607	£10,345	£11,256	£48,560
Profit After Tax	£6,858	£7,198	£7,782	£8,379	£9,117	£39,334
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£6,863	£7,203	£17,782	£26,230	£32,871	£90,948
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	56%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change