Flat
N15
0 beds
0 baths
West Green Road, London, Area N15
London, England · N15
View property listing
Initial Investment
£16,000First YearProfit From Rental Income
£-5,673
↘ -35%After 5 Years
Change In Property Value
£6,816
↗ 14%After 5 Years
Return On Investment
7%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,748 | £2,789 | £2,831 | £2,902 | £2,974 | £14,244 |
| Total Expenses | £3,884 | £3,938 | £3,983 | £4,032 | £4,082 | £19,918 |
| Profit Before Tax | £-1,136 | £-1,148 | £-1,152 | £-1,130 | £-1,107 | £-5,673 |
| Profit After Tax | £-1,136 | £-1,148 | £-1,152 | £-1,130 | £-1,107 | £-5,673 |
| Change In Property Value | £1 | £1,000 | £1,785 | £2,375 | £1,655 | £6,816 |
| Net Return | £-1,135 | £-148 | £633 | £1,245 | £548 | £1,143 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -7% | -1% | 4% | 8% | 3% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change