Flat
N3
2 beds
1 bath
1 Western Court, Huntly Drive, London N3
London, England · N3
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£24,985
↗ 28%After 5 Years
Change In Property Value
£39,531
↗ 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 | £18,852 | £19,135 | £19,422 | £19,907 | £20,405 | £97,721 |
| Total Expenses | £13,216 | £13,294 | £13,364 | £13,454 | £13,547 | £66,875 |
| Profit Before Tax | £5,636 | £5,841 | £6,058 | £6,453 | £6,858 | £30,846 |
| Profit After Tax | £4,565 | £4,731 | £4,907 | £5,227 | £5,555 | £24,985 |
| Change In Property Value | £3 | £5,800 | £10,353 | £13,777 | £9,598 | £39,531 |
| Net Return | £4,568 | £10,531 | £15,260 | £19,004 | £15,153 | £64,516 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 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