Flat
N19
1 bed
1 bath
Kingsdown Road, London N19
London, England · N19
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£1,410
↗ 2%After 5 Years
Change In Property Value
£37,486
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,096 | £12,277 | £12,462 | £12,773 | £13,092 | £62,701 |
| Total Expenses | £12,058 | £12,126 | £12,185 | £12,258 | £12,333 | £60,960 |
| Profit Before Tax | £38 | £152 | £276 | £515 | £760 | £1,741 |
| Profit After Tax | £31 | £123 | £224 | £417 | £615 | £1,410 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £34 | £5,623 | £10,041 | £13,481 | £9,717 | £38,896 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 2% |
| Total Net Return (%) | 0% | 7% | 12% | 16% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change