Flat
N15
2 beds
1 bath
Cornwall Road, London N15
London, England · N15
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£17,489
↗ 17%After 5 Years
Change In Property Value
£45,665
↗ 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 | £18,420 | £18,696 | £18,977 | £19,451 | £19,937 | £95,482 |
| Total Expenses | £14,621 | £14,698 | £14,767 | £14,857 | £14,948 | £73,891 |
| Profit Before Tax | £3,799 | £3,998 | £4,209 | £4,595 | £4,990 | £21,591 |
| Profit After Tax | £3,077 | £3,238 | £3,410 | £3,722 | £4,042 | £17,489 |
| Change In Property Value | £3 | £6,700 | £11,960 | £15,915 | £11,087 | £45,665 |
| Net Return | £3,081 | £9,938 | £15,369 | £19,636 | £15,129 | £63,154 |
| 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