Flat
N13
1 bed
1 bath
Millstream Close, Palmers Green, London N13
London, England · N13
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£9,830
↗ 14%After 5 Years
Change In Property Value
£30,671
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,789 | £12,981 | £13,305 | £13,638 | £65,313 |
| Total Expenses | £10,499 | £10,568 | £10,628 | £10,703 | £10,779 | £53,178 |
| Profit Before Tax | £2,101 | £2,221 | £2,352 | £2,603 | £2,859 | £12,136 |
| Profit After Tax | £1,702 | £1,799 | £1,905 | £2,108 | £2,316 | £9,830 |
| Change In Property Value | £2 | £4,500 | £8,033 | £10,689 | £7,447 | £30,671 |
| Net Return | £1,704 | £6,299 | £9,938 | £12,797 | £9,763 | £40,501 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 15% | 19% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change