Flat
N13
0 beds
1 bath
Green Lanes, London N13
London, England · N13
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£36,269
↗ 20%After 5 Years
Change In Property Value
£74,973
↗ 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 | £30,804 | £31,266 | £31,735 | £32,528 | £33,342 | £159,675 |
| Total Expenses | £22,777 | £22,873 | £22,961 | £23,082 | £23,206 | £114,898 |
| Profit Before Tax | £8,027 | £8,393 | £8,774 | £9,447 | £10,136 | £44,777 |
| Profit After Tax | £6,502 | £6,798 | £7,107 | £7,652 | £8,210 | £36,269 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £6,508 | £17,799 | £26,742 | £33,781 | £26,413 | £111,242 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 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