Flat
N13
1 bed
1 bath
Amberley Road, Palmers Green N13
London, England · N13
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£30,172
↗ 19%After 5 Years
Change In Property Value
£64,749
↗ 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 | £26,604 | £27,003 | £27,408 | £28,093 | £28,796 | £137,904 |
| Total Expenses | £19,944 | £20,033 | £20,115 | £20,225 | £20,338 | £100,655 |
| Profit Before Tax | £6,660 | £6,970 | £7,293 | £7,868 | £8,457 | £37,249 |
| Profit After Tax | £5,395 | £5,645 | £5,907 | £6,373 | £6,851 | £30,172 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £5,400 | £15,145 | £22,865 | £28,939 | £22,571 | £94,921 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| 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