Flat
N16
4 beds
3 baths
Foulden Road, London N16
London, England · N16
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£25,258
↗ 13%After 5 Years
Change In Property Value
£78,381
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,752 | £29,183 | £29,621 | £30,362 | £31,121 | £149,038 |
| Total Expenses | £23,376 | £23,469 | £23,554 | £23,670 | £23,788 | £117,856 |
| Profit Before Tax | £5,376 | £5,714 | £6,067 | £6,692 | £7,332 | £31,182 |
| Profit After Tax | £4,355 | £4,629 | £4,915 | £5,420 | £5,939 | £25,258 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £4,360 | £16,129 | £25,442 | £32,737 | £24,970 | £103,638 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change