Flat
N11
0 beds
0 baths
London N11
London, England · N11
View property listing
Initial Investment
£16,000First YearProfit From Rental Income
£-7,744
↘ -48%After 5 Years
Change In Property Value
£6,816
↗ 14%After 5 Years
Return On Investment
-6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,304 | £2,339 | £2,374 | £2,433 | £2,494 | £11,943 |
| Total Expenses | £3,839 | £3,893 | £3,937 | £3,985 | £4,034 | £19,687 |
| Profit Before Tax | £-1,535 | £-1,554 | £-1,563 | £-1,552 | £-1,540 | £-7,744 |
| Profit After Tax | £-1,535 | £-1,554 | £-1,563 | £-1,552 | £-1,540 | £-7,744 |
| Change In Property Value | £1 | £1,000 | £1,785 | £2,375 | £1,655 | £6,816 |
| Net Return | £-1,535 | £-554 | £222 | £823 | £115 | £-929 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -10% | -3% | 1% | 5% | 1% | -6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change