Flat
N13
2 beds
1 bath
Avondale Road, London N13
London, England · N13
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£22,026
↗ 18%After 5 Years
Change In Property Value
£51,118
↗ 14%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,000 | £21,315 | £21,635 | £22,176 | £22,730 | £108,855 |
| Total Expenses | £16,166 | £16,247 | £16,320 | £16,416 | £16,514 | £81,663 |
| Profit Before Tax | £4,834 | £5,068 | £5,315 | £5,760 | £6,216 | £27,192 |
| Profit After Tax | £3,916 | £4,105 | £4,305 | £4,665 | £5,035 | £22,026 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £3,920 | £11,605 | £17,692 | £22,480 | £17,446 | £73,144 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 10% | 15% | 19% | 15% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change