Flat
N3
1 bed
1 bath
Regents Park Road, London N3
London, England · N3
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£32,477
↗ 29%After 5 Years
Change In Property Value
£48,391
↗ 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 | £23,076 | £23,422 | £23,773 | £24,368 | £24,977 | £119,616 |
| Total Expenses | £15,730 | £15,814 | £15,890 | £15,992 | £16,095 | £79,522 |
| Profit Before Tax | £7,346 | £7,608 | £7,883 | £8,376 | £8,882 | £40,095 |
| Profit After Tax | £5,950 | £6,162 | £6,385 | £6,785 | £7,194 | £32,477 |
| Change In Property Value | £4 | £7,100 | £12,674 | £16,865 | £11,749 | £48,391 |
| Net Return | £5,954 | £13,262 | £19,059 | £23,650 | £18,943 | £80,868 |
| Return From Rental Income (%) | 5% | 5% | 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