Flat
N14
1 bed
1 bath
Green Road, London N14
London, England · N14
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£5,436
↗ 8%After 5 Years
Change In Property Value
£28,626
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,920 | £11,084 | £11,250 | £11,531 | £11,820 | £56,605 |
| Total Expenses | £9,849 | £9,915 | £9,973 | £10,043 | £10,114 | £49,894 |
| Profit Before Tax | £1,071 | £1,169 | £1,277 | £1,489 | £1,705 | £6,711 |
| Profit After Tax | £868 | £947 | £1,035 | £1,206 | £1,381 | £5,436 |
| Change In Property Value | £2 | £4,200 | £7,497 | £9,976 | £6,950 | £28,626 |
| Net Return | £870 | £5,147 | £8,532 | £11,182 | £8,332 | £34,062 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change