Flat
N13
1 bed
1 bath
Hazelwood Lane, London N13
London, England · N13
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£19,978
↗ 18%After 5 Years
Change In Property Value
£47,710
↗ 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 | £19,596 | £19,890 | £20,188 | £20,693 | £21,210 | £101,578 |
| Total Expenses | £15,221 | £15,300 | £15,371 | £15,463 | £15,558 | £76,913 |
| Profit Before Tax | £4,375 | £4,590 | £4,817 | £5,230 | £5,653 | £24,664 |
| Profit After Tax | £3,544 | £3,718 | £3,902 | £4,236 | £4,579 | £19,978 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £3,547 | £10,718 | £16,397 | £20,863 | £16,162 | £67,688 |
| 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