Terraced
N1
4 beds
2 baths
Osric Path, London N1
London, England · N1
View property listing
Initial Investment
£334,250First YearProfit From Rental Income
£90,298
↗ 27%After 5 Years
Change In Property Value
£101,164
↗ 10%After 5 Years
Return On Investment
57%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £65,664 | £66,649 | £68,315 | £70,023 | £72,124 | £342,775 |
| Total Expenses | £45,948 | £46,058 | £46,235 | £46,417 | £46,638 | £231,296 |
| Profit Before Tax | £19,716 | £20,591 | £22,080 | £23,606 | £25,486 | £111,479 |
| Profit After Tax | £15,970 | £16,679 | £17,885 | £19,121 | £20,644 | £90,298 |
| Change In Property Value | £10 | £10 | £19,600 | £34,987 | £46,557 | £101,164 |
| Net Return | £15,980 | £16,689 | £37,485 | £54,108 | £67,201 | £191,462 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change