Terraced
N9
3 beds
1 bath
Lancing Gardens, London N9
London, England · N9
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£37,232
↗ 24%After 5 Years
Change In Property Value
£49,034
↗ 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 | £30,396 | £30,852 | £31,623 | £32,414 | £33,386 | £158,671 |
| Total Expenses | £22,385 | £22,442 | £22,530 | £22,620 | £22,728 | £112,706 |
| Profit Before Tax | £8,011 | £8,410 | £9,093 | £9,794 | £10,658 | £45,965 |
| Profit After Tax | £6,489 | £6,812 | £7,365 | £7,933 | £8,633 | £37,232 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £6,493 | £6,817 | £16,866 | £24,891 | £31,199 | £86,265 |
| 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