Flat
N15
0 beds
0 baths
Seven Sisters Road, London N15
London, England · N15
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£65,179
↗ 20%After 5 Years
Change In Property Value
£129,498
↗ 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 | £52,248 | £53,032 | £53,827 | £55,173 | £56,552 | £270,832 |
| Total Expenses | £37,791 | £37,919 | £38,040 | £38,216 | £38,397 | £190,364 |
| Profit Before Tax | £14,457 | £15,112 | £15,787 | £16,957 | £18,155 | £80,468 |
| Profit After Tax | £11,710 | £12,241 | £12,788 | £13,735 | £14,706 | £65,179 |
| Change In Property Value | £10 | £19,000 | £33,915 | £45,132 | £31,442 | £129,498 |
| Net Return | £11,720 | £31,241 | £46,703 | £58,866 | £46,147 | £194,678 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 14% | 18% | 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