Flat
N2
1 bed
1 bath
Blackdown Close, London N2
London, England · N2
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£25,501
↗ 29%After 5 Years
Change In Property Value
£38,850
↗ 14%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,816 | £19,098 | £19,385 | £19,869 | £20,366 | £97,534 |
| Total Expenses | £13,051 | £13,130 | £13,199 | £13,290 | £13,382 | £66,052 |
| Profit Before Tax | £5,765 | £5,969 | £6,185 | £6,580 | £6,984 | £31,482 |
| Profit After Tax | £4,669 | £4,835 | £5,010 | £5,330 | £5,657 | £25,501 |
| Change In Property Value | £3 | £5,700 | £10,175 | £13,539 | £9,433 | £38,850 |
| Net Return | £4,672 | £10,535 | £15,185 | £18,869 | £15,090 | £64,350 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 17% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change