Flat
N3
1 bed
1 bath
Flat, Adastra House, Nether Street, London N3
London, England · N3
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£41,114
↗ 30%After 5 Years
Change In Property Value
£58,615
↗ 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 | £27,948 | £28,367 | £28,793 | £29,513 | £30,250 | £144,871 |
| Total Expenses | £18,630 | £18,722 | £18,806 | £18,919 | £19,036 | £94,113 |
| Profit Before Tax | £9,318 | £9,645 | £9,987 | £10,593 | £11,215 | £50,758 |
| Profit After Tax | £7,548 | £7,813 | £8,090 | £8,581 | £9,084 | £41,114 |
| Change In Property Value | £4 | £8,600 | £15,351 | £20,428 | £14,232 | £58,615 |
| Net Return | £7,552 | £16,413 | £23,441 | £29,009 | £23,315 | £99,729 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| 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