Flat
N18
2 beds
1 bath
Culpepper Close N18
London, England · N18
View property listing
Initial Investment
£82,999First YearProfit From Rental Income
£20,608
↗ 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 | £17,004 | £17,259 | £17,518 | £17,956 | £18,405 | £88,142 |
| Total Expenses | £12,388 | £12,463 | £12,530 | £12,616 | £12,703 | £62,700 |
| Profit Before Tax | £4,616 | £4,796 | £4,988 | £5,340 | £5,702 | £25,442 |
| Profit After Tax | £3,739 | £3,885 | £4,040 | £4,326 | £4,618 | £20,608 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,805 |
| Net Return | £3,742 | £9,285 | £13,679 | £17,152 | £13,554 | £57,413 |
| 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