Terraced N9 2 beds 1 bath

Eldon Road, London N9

London, England · N9

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£30,203

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£40,259

↗ 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	£24,960	£25,334	£25,968	£26,617	£27,415	£130,295
Total Expenses	£18,469	£18,518	£18,592	£18,668	£18,759	£93,007
Profit Before Tax	£6,491	£6,816	£7,375	£7,949	£8,657	£37,288
Profit After Tax	£5,258	£5,521	£5,974	£6,439	£7,012	£30,203
Change In Property Value	£4	£4	£7,800	£13,923	£18,528	£40,259
Net Return	£5,261	£5,525	£13,774	£20,362	£25,540	£70,462
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