Terraced
N9
2 beds
1 bath
Woodstock Crescent, London N9
London, England · N9
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£33,503
↗ 24%After 5 Years
Change In Property Value
£44,388
↗ 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 | £27,516 | £27,929 | £28,627 | £29,343 | £30,223 | £143,637 |
| Total Expenses | £20,312 | £20,365 | £20,445 | £20,528 | £20,626 | £102,276 |
| Profit Before Tax | £7,204 | £7,564 | £8,182 | £8,815 | £9,597 | £41,361 |
| Profit After Tax | £5,835 | £6,127 | £6,627 | £7,140 | £7,773 | £33,503 |
| Change In Property Value | £4 | £4 | £8,600 | £15,351 | £20,428 | £44,388 |
| Net Return | £5,840 | £6,131 | £15,227 | £22,491 | £28,201 | £77,891 |
| 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