Terraced
N9
3 beds
1 bath
Northumberland Gardens, London N9
London, England · N9
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£38,091
↗ 24%After 5 Years
Change In Property Value
£50,066
↗ 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 | £31,044 | £31,510 | £32,297 | £33,105 | £34,098 | £162,054 |
| Total Expenses | £22,847 | £22,905 | £22,994 | £23,086 | £23,196 | £115,028 |
| Profit Before Tax | £8,197 | £8,605 | £9,303 | £10,019 | £10,902 | £47,026 |
| Profit After Tax | £6,640 | £6,970 | £7,535 | £8,115 | £8,831 | £38,091 |
| Change In Property Value | £5 | £5 | £9,700 | £17,315 | £23,041 | £50,066 |
| Net Return | £6,645 | £6,975 | £17,236 | £25,430 | £31,872 | £88,157 |
| 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