Flat
N4
2 beds
2 baths
Skylark Point, Newnton Close, Manor House, London N4
London, England · N4
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£76,914
↗ 33%After 5 Years
Change In Property Value
£94,738
↗ 14%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £46,560 | £47,258 | £47,967 | £49,166 | £50,396 | £241,348 |
| Total Expenses | £29,018 | £29,137 | £29,249 | £29,411 | £29,577 | £146,392 |
| Profit Before Tax | £17,542 | £18,121 | £18,718 | £19,755 | £20,819 | £94,956 |
| Profit After Tax | £14,209 | £14,678 | £15,162 | £16,002 | £16,863 | £76,914 |
| Change In Property Value | £7 | £13,900 | £24,812 | £33,017 | £23,002 | £94,738 |
| Net Return | £14,216 | £28,578 | £39,973 | £49,019 | £39,865 | £171,652 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change