Flat
N18
1 bed
1 bath
Henley Road, London N18
London, England · N18
View property listing
Initial Investment
£79,497First YearProfit From Rental Income
£19,554
↗ 25%After 5 Years
Change In Property Value
£35,441
↗ 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 | £16,380 | £16,626 | £16,875 | £17,297 | £17,729 | £84,907 |
| Total Expenses | £12,003 | £12,078 | £12,144 | £12,228 | £12,314 | £60,767 |
| Profit Before Tax | £4,377 | £4,548 | £4,731 | £5,069 | £5,416 | £24,140 |
| Profit After Tax | £3,545 | £3,684 | £3,832 | £4,106 | £4,387 | £19,554 |
| Change In Property Value | £3 | £5,200 | £9,282 | £12,352 | £8,605 | £35,441 |
| Net Return | £3,548 | £8,884 | £13,114 | £16,458 | £12,992 | £54,995 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 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