Flat
N2
2 beds
1 bath
Lyttelton Road, Hampstead Garden Suburb, London N2
London, England · N2
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£21,310
↗ 28%After 5 Years
Change In Property Value
£34,079
↗ 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 | £16,500 | £16,747 | £16,999 | £17,424 | £17,859 | £85,529 |
| Total Expenses | £11,694 | £11,769 | £11,835 | £11,919 | £12,005 | £59,221 |
| Profit Before Tax | £4,806 | £4,979 | £5,164 | £5,505 | £5,854 | £26,308 |
| Profit After Tax | £3,893 | £4,033 | £4,183 | £4,459 | £4,742 | £21,310 |
| Change In Property Value | £3 | £5,000 | £8,925 | £11,877 | £8,274 | £34,079 |
| Net Return | £3,896 | £9,033 | £13,108 | £16,336 | £13,016 | £55,388 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| 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