Flat
N22
0 beds
0 baths
High Road, London N22
London, England · N22
View property listing
Initial Investment
£13,000First YearProfit From Rental Income
£-6,248
↘ -48%After 5 Years
Change In Property Value
£5,453
↗ 14%After 5 Years
Return On Investment
-6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,280 | £2,314 | £2,349 | £2,408 | £2,468 | £11,819 |
| Total Expenses | £3,515 | £3,568 | £3,613 | £3,661 | £3,709 | £18,066 |
| Profit Before Tax | £-1,235 | £-1,254 | £-1,264 | £-1,253 | £-1,241 | £-6,248 |
| Profit After Tax | £-1,235 | £-1,254 | £-1,264 | £-1,253 | £-1,241 | £-6,248 |
| Change In Property Value | £0 | £800 | £1,428 | £1,900 | £1,324 | £5,453 |
| Net Return | £-1,235 | £-454 | £164 | £647 | £82 | £-795 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -9% | -3% | 1% | 5% | 1% | -6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change