Flat
N18
2 beds
1 bath
Regal Court, London N18
London, England · N18
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£21,708
↗ 25%After 5 Years
Change In Property Value
£38,168
↗ 14%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,640 | £17,905 | £18,173 | £18,627 | £19,093 | £91,438 |
| Total Expenses | £12,773 | £12,849 | £12,917 | £13,005 | £13,094 | £64,638 |
| Profit Before Tax | £4,867 | £5,055 | £5,256 | £5,623 | £5,999 | £26,800 |
| Profit After Tax | £3,942 | £4,095 | £4,257 | £4,555 | £4,860 | £21,708 |
| Change In Property Value | £3 | £5,600 | £9,996 | £13,302 | £9,267 | £38,168 |
| Net Return | £3,945 | £9,695 | £14,253 | £17,857 | £14,127 | £59,876 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 5% | 11% | 16% | 21% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change