Flat
N18
0 beds
1 bath
Plowman Close, London N18
London, England · N18
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£13,094
↗ 21%After 5 Years
Change In Property Value
£27,256
↗ 14%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,789 | £12,981 | £13,305 | £13,638 | £65,313 |
| Total Expenses | £9,693 | £9,762 | £9,822 | £9,897 | £9,973 | £49,148 |
| Profit Before Tax | £2,907 | £3,027 | £3,158 | £3,409 | £3,665 | £16,166 |
| Profit After Tax | £2,354 | £2,452 | £2,558 | £2,761 | £2,969 | £13,094 |
| Change In Property Value | £2 | £3,999 | £7,138 | £9,499 | £6,618 | £27,256 |
| Net Return | £2,356 | £6,451 | £9,697 | £12,260 | £9,587 | £40,350 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 11% | 16% | 20% | 16% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change