Flat
N2
2 beds
2 baths
Great North Road, London N2
London, England · N2
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£51,083
↗ 31%After 5 Years
Change In Property Value
£68,157
↗ 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 | £33,000 | £33,495 | £33,997 | £34,847 | £35,719 | £171,058 |
| Total Expenses | £21,388 | £21,487 | £21,578 | £21,705 | £21,835 | £107,993 |
| Profit Before Tax | £11,613 | £12,008 | £12,419 | £13,142 | £13,884 | £63,066 |
| Profit After Tax | £9,406 | £9,726 | £10,060 | £10,645 | £11,246 | £51,083 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £9,411 | £19,727 | £27,910 | £34,399 | £27,794 | £119,240 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 6% | 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