Flat
N3
2 beds
1 bath
Nether Street, London N3
London, England · N3
View property listing
Initial Investment
£200,250First YearProfit From Rental Income
£61,298
↗ 31%After 5 Years
Change In Property Value
£82,470
↗ 14%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,324 | £39,914 | £40,513 | £41,525 | £42,564 | £203,839 |
| Total Expenses | £25,398 | £25,507 | £25,608 | £25,751 | £25,898 | £128,163 |
| Profit Before Tax | £13,926 | £14,407 | £14,904 | £15,774 | £16,666 | £75,677 |
| Profit After Tax | £11,280 | £11,669 | £12,073 | £12,777 | £13,499 | £61,298 |
| Change In Property Value | £6 | £12,100 | £21,599 | £28,742 | £20,023 | £82,470 |
| Net Return | £11,286 | £23,769 | £33,671 | £41,519 | £33,523 | £143,768 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change