Terraced
N9
2 beds
1 bath
Westoe Road, London N9
London, England · N9
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£31,017
↗ 24%After 5 Years
Change In Property Value
£41,291
↗ 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 | £25,596 | £25,980 | £26,629 | £27,295 | £28,114 | £133,615 |
| Total Expenses | £18,930 | £18,979 | £19,055 | £19,133 | £19,225 | £95,322 |
| Profit Before Tax | £6,666 | £7,000 | £7,574 | £8,162 | £8,889 | £38,292 |
| Profit After Tax | £5,400 | £5,670 | £6,135 | £6,612 | £7,200 | £31,017 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £5,404 | £5,674 | £14,135 | £20,892 | £26,203 | £72,308 |
| 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