Flat
N3
2 beds
1 bath
Ballards Lane, London N3
London, England · N3
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£34,768
↗ 29%After 5 Years
Change In Property Value
£51,118
↗ 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 | £24,372 | £24,738 | £25,109 | £25,736 | £26,380 | £126,334 |
| Total Expenses | £16,503 | £16,589 | £16,667 | £16,772 | £16,879 | £83,411 |
| Profit Before Tax | £7,869 | £8,148 | £8,441 | £8,964 | £9,501 | £42,923 |
| Profit After Tax | £6,374 | £6,600 | £6,837 | £7,261 | £7,696 | £34,768 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £6,378 | £14,100 | £20,225 | £25,076 | £20,107 | £85,886 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| 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