Flat
N4
2 beds
2 baths
Devan Grove, London N4
London, England · N4
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£76,341
↗ 33%After 5 Years
Change In Property Value
£94,057
↗ 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 | £46,236 | £46,930 | £47,633 | £48,824 | £50,045 | £239,668 |
| Total Expenses | £28,824 | £28,944 | £29,055 | £29,216 | £29,381 | £145,420 |
| Profit Before Tax | £17,412 | £17,986 | £18,578 | £19,608 | £20,664 | £94,248 |
| Profit After Tax | £14,103 | £14,569 | £15,048 | £15,883 | £16,738 | £76,341 |
| Change In Property Value | £7 | £13,800 | £24,633 | £32,780 | £22,837 | £94,057 |
| Net Return | £14,110 | £28,369 | £39,682 | £48,663 | £39,575 | £170,398 |
| 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