Terraced
N9
3 beds
2 baths
South Road, London N9
London, England · N9
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£35,175
↗ 24%After 5 Years
Change In Property Value
£46,453
↗ 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 | £28,800 | £29,232 | £29,963 | £30,712 | £31,633 | £150,340 |
| Total Expenses | £21,234 | £21,288 | £21,372 | £21,458 | £21,561 | £106,914 |
| Profit Before Tax | £7,566 | £7,944 | £8,591 | £9,254 | £10,072 | £43,426 |
| Profit After Tax | £6,129 | £6,434 | £6,958 | £7,496 | £8,159 | £35,175 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £6,133 | £6,439 | £15,959 | £23,561 | £29,537 | £81,628 |
| 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