Flat
N16
2 beds
1 bath
Arbor Court, Stoke Newington N16
London, England · N16
View property listing
Initial Investment
£145,825First YearProfit From Rental Income
£17,895
↗ 12%After 5 Years
Change In Property Value
£61,273
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,476 | £22,813 | £23,155 | £23,734 | £24,328 | £116,506 |
| Total Expenses | £18,710 | £18,794 | £18,869 | £18,969 | £19,071 | £94,413 |
| Profit Before Tax | £3,766 | £4,019 | £4,286 | £4,765 | £5,257 | £22,093 |
| Profit After Tax | £3,050 | £3,256 | £3,472 | £3,860 | £4,258 | £17,895 |
| Change In Property Value | £4 | £8,990 | £16,047 | £21,354 | £14,877 | £61,273 |
| Net Return | £3,055 | £12,246 | £19,519 | £25,214 | £19,135 | £79,169 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change