Flat
N19
3 beds
1 bath
Poynings Road, London N19
London, England · N19
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£10,580
↗ 6%After 5 Years
Change In Property Value
£72,246
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,316 | £23,666 | £24,021 | £24,621 | £25,237 | £120,860 |
| Total Expenses | £21,384 | £21,469 | £21,546 | £21,648 | £21,752 | £107,799 |
| Profit Before Tax | £1,932 | £2,196 | £2,475 | £2,974 | £3,485 | £13,061 |
| Profit After Tax | £1,565 | £1,779 | £2,005 | £2,409 | £2,823 | £10,580 |
| Change In Property Value | £5 | £10,600 | £18,921 | £25,179 | £17,541 | £72,246 |
| Net Return | £1,570 | £12,379 | £20,926 | £27,587 | £20,364 | £82,826 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change