Flat
N10
2 beds
2 baths
Alexandra Park Road, London N10
London, England · N10
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£-47
↗ 0%After 5 Years
Change In Property Value
£55,889
↗ 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 | £16,404 | £16,650 | £16,900 | £17,322 | £17,755 | £85,032 |
| Total Expenses | £16,832 | £16,907 | £16,973 | £17,057 | £17,143 | £84,911 |
| Profit Before Tax | £-428 | £-257 | £-73 | £265 | £613 | £120 |
| Profit After Tax | £-428 | £-257 | £-73 | £215 | £496 | £-47 |
| Change In Property Value | £4 | £8,200 | £14,637 | £19,478 | £13,570 | £55,889 |
| Net Return | £-424 | £7,943 | £14,564 | £19,693 | £14,066 | £55,842 |
| 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