Flat
N14
1 bed
1 bath
Cricketers Close, Southgate N14
London, England · N14
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£12,040
↗ 12%After 5 Years
Change In Property Value
£42,257
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,116 | £16,358 | £16,603 | £17,018 | £17,444 | £83,539 |
| Total Expenses | £13,586 | £13,660 | £13,726 | £13,809 | £13,894 | £68,674 |
| Profit Before Tax | £2,530 | £2,698 | £2,878 | £3,209 | £3,550 | £14,864 |
| Profit After Tax | £2,049 | £2,185 | £2,331 | £2,600 | £2,875 | £12,040 |
| Change In Property Value | £3 | £6,200 | £11,067 | £14,727 | £10,260 | £42,257 |
| Net Return | £2,053 | £8,385 | £13,398 | £17,327 | £13,135 | £54,297 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change