Flat
N16
2 beds
1 bath
Nevill Road, Stoke Newington N16
London, England · N16
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£36,969
↗ 14%After 5 Years
Change In Property Value
£105,643
↗ 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 | £38,748 | £39,329 | £39,919 | £40,917 | £41,940 | £200,854 |
| Total Expenses | £30,810 | £30,919 | £31,019 | £31,160 | £31,305 | £155,213 |
| Profit Before Tax | £7,938 | £8,411 | £8,901 | £9,757 | £10,635 | £45,641 |
| Profit After Tax | £6,429 | £6,813 | £7,210 | £7,903 | £8,614 | £36,969 |
| Change In Property Value | £8 | £15,500 | £27,668 | £36,818 | £25,650 | £105,643 |
| Net Return | £6,437 | £22,313 | £34,877 | £44,721 | £34,264 | £142,612 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 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