Flat
N13
1 bed
1 bath
Cherry Blossom Close, Palmers Green N13
London, England · N13
View property listing
Initial Investment
£75,700First YearProfit From Rental Income
£11,781
↗ 16%After 5 Years
Change In Property Value
£33,942
↗ 14%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,944 | £14,153 | £14,365 | £14,725 | £15,093 | £72,280 |
| Total Expenses | £11,406 | £11,477 | £11,539 | £11,617 | £11,696 | £57,735 |
| Profit Before Tax | £2,538 | £2,676 | £2,826 | £3,108 | £3,396 | £14,545 |
| Profit After Tax | £2,056 | £2,168 | £2,289 | £2,517 | £2,751 | £11,781 |
| Change In Property Value | £2 | £4,980 | £8,889 | £11,829 | £8,241 | £33,942 |
| Net Return | £2,058 | £7,148 | £11,179 | £14,346 | £10,992 | £45,723 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 15% | 19% | 15% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change