Flat
N13
2 beds
2 baths
Stonard Road, London N13
London, England · N13
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£32,174
↗ 20%After 5 Years
Change In Property Value
£68,157
↗ 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 | £27,996 | £28,416 | £28,842 | £29,563 | £30,302 | £145,120 |
| Total Expenses | £20,887 | £20,979 | £21,063 | £21,177 | £21,293 | £105,399 |
| Profit Before Tax | £7,109 | £7,437 | £7,779 | £8,387 | £9,009 | £39,721 |
| Profit After Tax | £5,758 | £6,024 | £6,301 | £6,793 | £7,297 | £32,174 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £5,763 | £16,024 | £24,152 | £30,547 | £23,846 | £100,331 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 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