Flat
N11
2 beds
1 bath
Macdonald Road, London N11
London, England · N11
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£9,603
↗ 7%After 5 Years
Change In Property Value
£56,570
↗ 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 | £19,092 | £19,378 | £19,669 | £20,161 | £20,665 | £98,965 |
| Total Expenses | £17,262 | £17,340 | £17,411 | £17,502 | £17,595 | £87,109 |
| Profit Before Tax | £1,830 | £2,038 | £2,259 | £2,659 | £3,070 | £11,856 |
| Profit After Tax | £1,482 | £1,651 | £1,829 | £2,154 | £2,487 | £9,603 |
| Change In Property Value | £4 | £8,300 | £14,816 | £19,715 | £13,735 | £56,570 |
| Net Return | £1,487 | £9,951 | £16,645 | £21,869 | £16,222 | £66,174 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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