Flat
N3
3 beds
1 bath
East End Road, London N3
London, England · N3
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£54,952
↗ 30%After 5 Years
Change In Property Value
£74,973
↗ 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 | £35,748 | £36,284 | £36,828 | £37,749 | £38,693 | £185,303 |
| Total Expenses | £23,271 | £23,375 | £23,470 | £23,604 | £23,741 | £117,461 |
| Profit Before Tax | £12,477 | £12,910 | £13,358 | £14,145 | £14,952 | £67,842 |
| Profit After Tax | £10,106 | £10,457 | £10,820 | £11,458 | £12,111 | £54,952 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £10,112 | £21,457 | £30,455 | £37,586 | £30,314 | £129,925 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 6% | 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