Flat
N10
1 bed
1 bath
Pembroke Road, Muswell Hill, London N10
London, England · N10
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-3,262
↘ -4%After 5 Years
Change In Property Value
£38,168
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,196 | £11,364 | £11,534 | £11,823 | £12,118 | £58,035 |
| Total Expenses | £12,129 | £12,195 | £12,253 | £12,324 | £12,396 | £61,298 |
| Profit Before Tax | £-933 | £-831 | £-719 | £-501 | £-278 | £-3,262 |
| Profit After Tax | £-933 | £-831 | £-719 | £-501 | £-278 | £-3,262 |
| Change In Property Value | £3 | £5,600 | £9,996 | £13,302 | £9,267 | £38,168 |
| Net Return | £-930 | £4,769 | £9,277 | £12,801 | £8,989 | £34,906 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change