Terraced
N9
3 beds
1 bath
South Road, Edmonton N9
London, England · N9
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£33,119
↗ 24%After 5 Years
Change In Property Value
£43,872
↗ 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 | £27,204 | £27,612 | £28,302 | £29,010 | £29,880 | £142,009 |
| Total Expenses | £20,082 | £20,135 | £20,214 | £20,296 | £20,394 | £101,121 |
| Profit Before Tax | £7,122 | £7,477 | £8,088 | £8,714 | £9,486 | £40,888 |
| Profit After Tax | £5,769 | £6,057 | £6,551 | £7,058 | £7,684 | £33,119 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £5,773 | £6,061 | £15,051 | £22,231 | £27,875 | £76,991 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change