Flat
N15
1 bed
1 bath
Lomond Close, London N15
London, England · N15
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£12,491
↗ 15%After 5 Years
Change In Property Value
£36,805
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,856 | £15,079 | £15,305 | £15,688 | £16,080 | £77,007 |
| Total Expenses | £12,173 | £12,245 | £12,309 | £12,389 | £12,471 | £61,586 |
| Profit Before Tax | £2,683 | £2,834 | £2,996 | £3,299 | £3,609 | £15,421 |
| Profit After Tax | £2,173 | £2,295 | £2,427 | £2,672 | £2,923 | £12,491 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,805 |
| Net Return | £2,176 | £7,695 | £12,066 | £15,499 | £11,859 | £49,296 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 9% | 15% | 19% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change