Flat
N3
2 beds
1 bath
Long Lane, London N3
London, England · N3
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£45,169
↗ 30%After 5 Years
Change In Property Value
£63,386
↗ 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 | £30,228 | £30,681 | £31,142 | £31,920 | £32,718 | £156,689 |
| Total Expenses | £19,984 | £20,080 | £20,167 | £20,286 | £20,409 | £100,925 |
| Profit Before Tax | £10,244 | £10,602 | £10,975 | £11,634 | £12,310 | £55,764 |
| Profit After Tax | £8,297 | £8,588 | £8,890 | £9,424 | £9,971 | £45,169 |
| Change In Property Value | £5 | £9,300 | £16,601 | £22,091 | £15,390 | £63,386 |
| Net Return | £8,302 | £17,888 | £25,490 | £31,514 | £25,361 | £108,555 |
| 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