Flat
N18
2 beds
1 bath
Swaythling Close, London N18
London, England · N18
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£20,653
↗ 25%After 5 Years
Change In Property Value
£36,805
↗ 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 | £17,016 | £17,271 | £17,530 | £17,969 | £18,418 | £88,204 |
| Total Expenses | £12,389 | £12,464 | £12,531 | £12,617 | £12,705 | £62,706 |
| Profit Before Tax | £4,627 | £4,807 | £4,999 | £5,352 | £5,713 | £25,498 |
| Profit After Tax | £3,748 | £3,894 | £4,049 | £4,335 | £4,628 | £20,653 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,805 |
| Net Return | £3,751 | £9,294 | £13,688 | £17,162 | £13,564 | £57,458 |
| 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