Terraced
N9
3 beds
1 bath
Salmons Road, London N9
London, England · N9
View property listing
Initial Investment
£165,250First YearProfit From Rental Income
£39,718
↗ 24%After 5 Years
Change In Property Value
£52,130
↗ 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 | £32,316 | £32,801 | £33,621 | £34,461 | £35,495 | £168,694 |
| Total Expenses | £23,767 | £23,827 | £23,920 | £24,015 | £24,129 | £119,660 |
| Profit Before Tax | £8,549 | £8,973 | £9,701 | £10,446 | £11,366 | £49,034 |
| Profit After Tax | £6,924 | £7,268 | £7,857 | £8,461 | £9,206 | £39,718 |
| Change In Property Value | £5 | £5 | £10,100 | £18,029 | £23,991 | £52,130 |
| Net Return | £6,929 | £7,273 | £17,958 | £26,490 | £33,198 | £91,848 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change