Flat
N12
3 beds
2 baths
High Road, London N12
London, England · N12
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£12,573
↗ 7%After 5 Years
Change In Property Value
£79,744
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,740 | £26,126 | £26,518 | £27,181 | £27,860 | £133,426 |
| Total Expenses | £23,396 | £23,485 | £23,565 | £23,673 | £23,784 | £117,904 |
| Profit Before Tax | £2,344 | £2,641 | £2,953 | £3,508 | £4,077 | £15,522 |
| Profit After Tax | £1,898 | £2,139 | £2,392 | £2,841 | £3,302 | £12,573 |
| Change In Property Value | £6 | £11,700 | £20,885 | £27,792 | £19,361 | £79,744 |
| Net Return | £1,904 | £13,839 | £23,276 | £30,633 | £22,663 | £92,316 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change