Terraced N9 5 beds 2 baths

Church Street, London N9

London, England · N9

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£55,877

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£44,796	£45,468	£46,605	£47,770	£49,203	£233,841
Total Expenses	£32,752	£32,831	£32,955	£33,083	£33,237	£164,857
Profit Before Tax	£12,044	£12,637	£13,649	£14,687	£15,966	£68,984
Profit After Tax	£9,756	£10,236	£11,056	£11,897	£12,933	£55,877
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£9,763	£10,243	£25,056	£36,887	£46,188	£128,137
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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