Flat
N19
0 beds
0 baths
Hornsey Road, London N19
London, England · N19
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£34,688
↗ 8%After 5 Years
Change In Property Value
£163,577
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £52,800 | £53,592 | £54,396 | £55,756 | £57,150 | £273,693 |
| Total Expenses | £45,890 | £46,019 | £46,141 | £46,318 | £46,500 | £230,869 |
| Profit Before Tax | £6,910 | £7,573 | £8,255 | £9,437 | £10,649 | £42,825 |
| Profit After Tax | £5,597 | £6,134 | £6,687 | £7,644 | £8,626 | £34,688 |
| Change In Property Value | £12 | £24,000 | £42,840 | £57,008 | £39,716 | £163,577 |
| Net Return | £5,609 | £30,134 | £49,527 | £64,653 | £48,342 | £198,265 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 11% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change