Flat
N15
1 bed
1 bath
North Gate Park, St Ann's Road, Haringey, London N15
London, England · N15
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£20,620
↗ 17%After 5 Years
Change In Property Value
£51,118
↗ 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 | £20,628 | £20,937 | £21,251 | £21,783 | £22,327 | £106,927 |
| Total Expenses | £16,128 | £16,209 | £16,282 | £16,377 | £16,474 | £81,470 |
| Profit Before Tax | £4,500 | £4,728 | £4,970 | £5,406 | £5,853 | £25,457 |
| Profit After Tax | £3,645 | £3,830 | £4,025 | £4,379 | £4,741 | £20,620 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £3,648 | £11,330 | £17,413 | £22,194 | £17,153 | £71,738 |
| 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