Flat
N15
1 bed
1 bath
Langham Road, London N15
London, England · N15
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£19,446
↗ 17%After 5 Years
Change In Property Value
£49,073
↗ 14%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,800 | £20,097 | £20,398 | £20,908 | £21,431 | £102,635 |
| Total Expenses | £15,563 | £15,643 | £15,714 | £15,807 | £15,902 | £78,628 |
| Profit Before Tax | £4,237 | £4,454 | £4,685 | £5,102 | £5,530 | £24,007 |
| Profit After Tax | £3,432 | £3,608 | £3,795 | £4,132 | £4,479 | £19,446 |
| Change In Property Value | £4 | £7,200 | £12,852 | £17,103 | £11,915 | £49,073 |
| Net Return | £3,436 | £10,808 | £16,647 | £21,235 | £16,394 | £68,519 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 9% | 15% | 19% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change