Flat
N13
2 beds
2 baths
Broomfield Lane, Southgate N13
London, England · N13
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£26,904
↗ 19%After 5 Years
Change In Property Value
£59,297
↗ 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 | £24,360 | £24,725 | £25,096 | £25,724 | £26,367 | £126,272 |
| Total Expenses | £18,432 | £18,519 | £18,597 | £18,701 | £18,808 | £93,057 |
| Profit Before Tax | £5,928 | £6,207 | £6,500 | £7,022 | £7,558 | £33,215 |
| Profit After Tax | £4,802 | £5,027 | £5,265 | £5,688 | £6,122 | £26,904 |
| Change In Property Value | £4 | £8,700 | £15,530 | £20,666 | £14,397 | £59,297 |
| Net Return | £4,806 | £13,728 | £20,794 | £26,354 | £20,519 | £86,201 |
| 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