Flat
N10
3 beds
1 bath
Martins Walk, London, UK N10
London, England · N10
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£304
↗ 0%After 5 Years
Change In Property Value
£57,933
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,004 | £17,259 | £17,518 | £17,956 | £18,405 | £88,142 |
| Total Expenses | £17,375 | £17,450 | £17,517 | £17,603 | £17,690 | £87,635 |
| Profit Before Tax | £-371 | £-191 | £1 | £353 | £714 | £506 |
| Profit After Tax | £-371 | £-191 | £1 | £286 | £579 | £304 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £-367 | £8,309 | £15,173 | £20,476 | £14,645 | £58,237 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change