Flat
N13
2 beds
2 baths
Moffat Road, London N13
London, England · N13
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£44,370
↗ 21%After 5 Years
Change In Property Value
£88,604
↗ 14%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,396 | £36,942 | £37,496 | £38,433 | £39,394 | £188,662 |
| Total Expenses | £26,553 | £26,658 | £26,754 | £26,890 | £27,029 | £133,884 |
| Profit Before Tax | £9,843 | £10,284 | £10,742 | £11,544 | £12,366 | £54,778 |
| Profit After Tax | £7,973 | £8,330 | £8,701 | £9,350 | £10,016 | £44,370 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £7,979 | £21,330 | £31,906 | £40,230 | £31,529 | £132,974 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change