Flat
N13
1 bed
1 bath
Cherry Blossom Close, London N13
London, England · N13
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£11,878
↗ 16%After 5 Years
Change In Property Value
£34,079
↗ 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 | £14,004 | £14,214 | £14,427 | £14,788 | £15,158 | £72,591 |
| Total Expenses | £11,444 | £11,515 | £11,577 | £11,655 | £11,735 | £57,927 |
| Profit Before Tax | £2,560 | £2,699 | £2,850 | £3,133 | £3,423 | £14,664 |
| Profit After Tax | £2,073 | £2,186 | £2,308 | £2,537 | £2,772 | £11,878 |
| Change In Property Value | £3 | £5,000 | £8,925 | £11,877 | £8,274 | £34,079 |
| Net Return | £2,076 | £7,186 | £11,233 | £14,414 | £11,046 | £45,956 |
| 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