Flat
N13
0 beds
0 baths
Windsor Road, Southgate N13
London, England · N13
View property listing
Initial Investment
£9,100First YearProfit From Rental Income
£-7,739
↘ -85%After 5 Years
Change In Property Value
£3,680
↗ 14%After 5 Years
Return On Investment
-45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,512 | £1,535 | £1,558 | £1,597 | £1,637 | £7,838 |
| Total Expenses | £3,020 | £3,072 | £3,115 | £3,161 | £3,208 | £15,577 |
| Profit Before Tax | £-1,508 | £-1,538 | £-1,558 | £-1,565 | £-1,571 | £-7,739 |
| Profit After Tax | £-1,508 | £-1,538 | £-1,558 | £-1,565 | £-1,571 | £-7,739 |
| Change In Property Value | £0 | £540 | £964 | £1,283 | £894 | £3,680 |
| Net Return | £-1,508 | £-998 | £-594 | £-282 | £-678 | £-4,059 |
| Return From Rental Income (%) | -17% | -17% | -17% | -17% | -17% | -85% |
| Total Net Return (%) | -17% | -11% | -7% | -3% | -7% | -45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change