Flat
N14
0 beds
0 baths
The Woodlands N14
London, England · N14
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£44,504
↗ 17%After 5 Years
Change In Property Value
£109,051
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,604 | £42,228 | £42,861 | £43,933 | £45,031 | £215,658 |
| Total Expenses | £31,900 | £32,013 | £32,117 | £32,266 | £32,419 | £160,715 |
| Profit Before Tax | £9,704 | £10,215 | £10,744 | £11,667 | £12,613 | £54,943 |
| Profit After Tax | £7,860 | £8,274 | £8,703 | £9,450 | £10,216 | £44,504 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £7,868 | £24,275 | £37,263 | £47,456 | £36,694 | £153,555 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change