Flat
N3
1 bed
1 bath
Nether Street, London N3
London, England · N3
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£24,412
↗ 28%After 5 Years
Change In Property Value
£38,850
↗ 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 | £18,528 | £18,806 | £19,088 | £19,565 | £20,054 | £96,041 |
| Total Expenses | £13,023 | £13,100 | £13,170 | £13,259 | £13,351 | £65,903 |
| Profit Before Tax | £5,505 | £5,705 | £5,918 | £6,306 | £6,704 | £30,139 |
| Profit After Tax | £4,459 | £4,621 | £4,794 | £5,108 | £5,430 | £24,412 |
| Change In Property Value | £3 | £5,700 | £10,175 | £13,539 | £9,433 | £38,850 |
| Net Return | £4,462 | £10,321 | £14,968 | £18,647 | £14,862 | £63,262 |
| 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