Flat
N12
0 beds
0 baths
High Road, London N12
London, England · N12
View property listing
Initial Investment
£24,100First YearProfit From Rental Income
£-7,050
↘ -29%After 5 Years
Change In Property Value
£10,496
↗ 14%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,384 | £3,435 | £3,486 | £3,573 | £3,663 | £17,541 |
| Total Expenses | £4,816 | £4,871 | £4,917 | £4,968 | £5,019 | £24,591 |
| Profit Before Tax | £-1,432 | £-1,436 | £-1,431 | £-1,394 | £-1,356 | £-7,050 |
| Profit After Tax | £-1,432 | £-1,436 | £-1,431 | £-1,394 | £-1,356 | £-7,050 |
| Change In Property Value | £1 | £1,540 | £2,749 | £3,658 | £2,548 | £10,496 |
| Net Return | £-1,431 | £104 | £1,318 | £2,264 | £1,192 | £3,447 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -6% | 0% | 5% | 9% | 5% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change