Flat
N16
2 beds
1 bath
Newington Green Mansions, London N16
London, England · N16
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£20,837
↗ 13%After 5 Years
Change In Property Value
£68,157
↗ 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 | £24,996 | £25,371 | £25,752 | £26,395 | £27,055 | £129,569 |
| Total Expenses | £20,587 | £20,675 | £20,754 | £20,860 | £20,968 | £103,844 |
| Profit Before Tax | £4,409 | £4,696 | £4,998 | £5,535 | £6,087 | £25,725 |
| Profit After Tax | £3,571 | £3,804 | £4,048 | £4,484 | £4,930 | £20,837 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £3,576 | £13,804 | £21,898 | £28,237 | £21,478 | £88,994 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| 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