Flat
N11
1 bed
1 bath
Larch Close, London N11
London, England · N11
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£-519
↘ -1%After 5 Years
Change In Property Value
£25,218
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,508 | £8,636 | £8,765 | £8,984 | £9,209 | £44,102 |
| Total Expenses | £8,803 | £8,866 | £8,920 | £8,984 | £9,049 | £44,621 |
| Profit Before Tax | £-295 | £-230 | £-155 | £1 | £160 | £-519 |
| Profit After Tax | £-295 | £-230 | £-155 | £1 | £160 | £-519 |
| Change In Property Value | £2 | £3,700 | £6,605 | £8,789 | £6,123 | £25,218 |
| Net Return | £-293 | £3,470 | £6,450 | £8,789 | £6,283 | £24,699 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 6% | 11% | 16% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change