Terraced
N5
2 beds
2 baths
Northolme Road, London N5
London, England · N5
View property listing
Initial Investment
£340,250First YearProfit From Rental Income
£84,143
↗ 25%After 5 Years
Change In Property Value
£102,712
↗ 10%After 5 Years
Return On Investment
55%
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 | £64,680 | £65,650 | £67,291 | £68,974 | £71,043 | £337,638 |
| Total Expenses | £46,445 | £46,553 | £46,728 | £46,907 | £47,125 | £233,758 |
| Profit Before Tax | £18,235 | £19,097 | £20,563 | £22,067 | £23,918 | £103,881 |
| Profit After Tax | £14,771 | £15,469 | £16,656 | £17,874 | £19,374 | £84,143 |
| Change In Property Value | £10 | £10 | £19,900 | £35,522 | £47,270 | £102,712 |
| Net Return | £14,781 | £15,479 | £36,557 | £53,396 | £66,644 | £186,856 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change