Terraced
N9
3 beds
1 bath
Lancing Gardens, London N9
London, England · N9
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£34,746
↗ 24%After 5 Years
Change In Property Value
£45,937
↗ 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 | £28,476 | £28,903 | £29,626 | £30,366 | £31,277 | £148,649 |
| Total Expenses | £21,003 | £21,057 | £21,140 | £21,225 | £21,327 | £105,753 |
| Profit Before Tax | £7,473 | £7,846 | £8,486 | £9,141 | £9,950 | £42,896 |
| Profit After Tax | £6,053 | £6,355 | £6,873 | £7,404 | £8,060 | £34,746 |
| Change In Property Value | £4 | £4 | £8,900 | £15,887 | £21,141 | £45,937 |
| Net Return | £6,058 | £6,360 | £15,773 | £23,291 | £29,201 | £80,682 |
| 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