Flat
N11
2 beds
1 bath
Woodland House, Woodland Road N11
London, England · N11
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£4,598
↗ 5%After 5 Years
Change In Property Value
£40,887
↗ 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 | £13,800 | £14,007 | £14,217 | £14,573 | £14,937 | £71,533 |
| Total Expenses | £13,031 | £13,102 | £13,164 | £13,241 | £13,320 | £65,857 |
| Profit Before Tax | £769 | £905 | £1,054 | £1,332 | £1,617 | £5,676 |
| Profit After Tax | £623 | £733 | £853 | £1,079 | £1,310 | £4,598 |
| Change In Property Value | £3 | £5,999 | £10,708 | £14,250 | £9,927 | £40,887 |
| Net Return | £626 | £6,732 | £11,562 | £15,328 | £11,237 | £45,485 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| 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