Flat
N4
3 beds
1 bath
Stapleton Hall Road, London, Stroud Green N4
London, England · N4
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£65,266
↗ 33%After 5 Years
Change In Property Value
£81,782
↗ 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 | £40,200 | £40,803 | £41,415 | £42,450 | £43,512 | £208,380 |
| Total Expenses | £25,323 | £25,434 | £25,536 | £25,681 | £25,830 | £127,804 |
| Profit Before Tax | £14,877 | £15,369 | £15,879 | £16,769 | £17,682 | £80,576 |
| Profit After Tax | £12,050 | £12,449 | £12,862 | £13,583 | £14,322 | £65,266 |
| Change In Property Value | £6 | £11,999 | £21,418 | £28,502 | £19,856 | £81,782 |
| Net Return | £12,056 | £24,448 | £34,281 | £42,085 | £34,178 | £147,048 |
| Return From Rental Income (%) | 6% | 6% | 6% | 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