Flat
N16
3 beds
1 bath
Lordship Terrace, London N16
London, England · N16
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£23,799
↗ 13%After 5 Years
Change In Property Value
£74,973
↗ 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 | £27,504 | £27,917 | £28,335 | £29,044 | £29,770 | £142,569 |
| Total Expenses | £22,447 | £22,538 | £22,621 | £22,733 | £22,849 | £113,187 |
| Profit Before Tax | £5,057 | £5,379 | £5,715 | £6,310 | £6,921 | £29,382 |
| Profit After Tax | £4,096 | £4,357 | £4,629 | £5,111 | £5,606 | £23,799 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £4,102 | £15,357 | £24,264 | £31,240 | £23,809 | £98,772 |
| 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