Terraced N9 2 beds 1 bath

Marsden Road, London N9

London, England · N9

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£34,362

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£45,421

↗ 10%After 5 Years

Return On Investment

56%

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	£28,164	£28,586	£29,301	£30,034	£30,935	£147,020
Total Expenses	£20,773	£20,827	£20,909	£20,994	£21,094	£104,598
Profit Before Tax	£7,391	£7,759	£8,392	£9,040	£9,840	£42,422
Profit After Tax	£5,986	£6,285	£6,797	£7,322	£7,971	£34,362
Change In Property Value	£4	£4	£8,800	£15,708	£20,903	£45,421
Net Return	£5,991	£6,289	£15,598	£23,031	£28,874	£79,782
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	56%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change