Flat
N14
1 bed
1 bath
Chase Side, London N14
London, England · N14
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£12,732
↗ 13%After 5 Years
Change In Property Value
£43,620
↗ 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 | £16,644 | £16,894 | £17,147 | £17,576 | £18,015 | £86,276 |
| Total Expenses | £13,960 | £14,035 | £14,102 | £14,186 | £14,273 | £70,557 |
| Profit Before Tax | £2,684 | £2,858 | £3,045 | £3,389 | £3,742 | £15,719 |
| Profit After Tax | £2,174 | £2,315 | £2,467 | £2,745 | £3,031 | £12,732 |
| Change In Property Value | £3 | £6,400 | £11,424 | £15,202 | £10,591 | £43,620 |
| Net Return | £2,177 | £8,715 | £13,891 | £17,948 | £13,622 | £56,353 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| 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