Flat
N20
0 beds
1 bath
3 Oakleigh Park North, London N20
London, England · N20
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£-3,887
↘ -5%After 5 Years
Change In Property Value
£34,760
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,200 | £10,353 | £10,508 | £10,771 | £11,040 | £52,873 |
| Total Expenses | £11,225 | £11,290 | £11,346 | £11,415 | £11,484 | £56,760 |
| Profit Before Tax | £-1,025 | £-937 | £-838 | £-644 | £-444 | £-3,887 |
| Profit After Tax | £-1,025 | £-937 | £-838 | £-644 | £-444 | £-3,887 |
| Change In Property Value | £3 | £5,100 | £9,104 | £12,114 | £8,440 | £34,760 |
| Net Return | £-1,022 | £4,163 | £8,265 | £11,471 | £7,996 | £30,873 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 11% | 15% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change