Flat
N11
4 beds
2 baths
Bowes Road, Southgate N11
London, England · N11
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£7,412
↗ 6%After 5 Years
Change In Property Value
£49,755
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,788 | £17,040 | £17,295 | £17,728 | £18,171 | £87,022 |
| Total Expenses | £15,423 | £15,498 | £15,564 | £15,649 | £15,736 | £77,871 |
| Profit Before Tax | £1,365 | £1,542 | £1,731 | £2,078 | £2,435 | £9,151 |
| Profit After Tax | £1,106 | £1,249 | £1,402 | £1,683 | £1,972 | £7,412 |
| Change In Property Value | £4 | £7,300 | £13,031 | £17,340 | £12,080 | £49,755 |
| Net Return | £1,110 | £8,549 | £14,433 | £19,023 | £14,052 | £57,167 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change