Flat
N10
1 bed
0 baths
Pages Hill, London N10
London, England · N10
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-3,354
↘ -4%After 5 Years
Change In Property Value
£37,486
↗ 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 | £11,004 | £11,169 | £11,337 | £11,620 | £11,911 | £57,040 |
| Total Expenses | £11,949 | £12,015 | £12,073 | £12,143 | £12,215 | £60,394 |
| Profit Before Tax | £-945 | £-846 | £-736 | £-523 | £-304 | £-3,354 |
| Profit After Tax | £-945 | £-846 | £-736 | £-523 | £-304 | £-3,354 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £-942 | £4,654 | £9,081 | £12,541 | £8,797 | £34,133 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 5% | 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