Flat
N4
2 beds
0 baths
Endymion Road, London N4
London, England · N4
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£48,043
↗ 32%After 5 Years
Change In Property Value
£62,704
↗ 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 | £30,816 | £31,278 | £31,747 | £32,541 | £33,355 | £159,737 |
| Total Expenses | £19,882 | £19,978 | £20,066 | £20,187 | £20,311 | £100,426 |
| Profit Before Tax | £10,934 | £11,300 | £11,681 | £12,354 | £13,043 | £59,312 |
| Profit After Tax | £8,856 | £9,153 | £9,462 | £10,006 | £10,565 | £48,043 |
| Change In Property Value | £5 | £9,200 | £16,422 | £21,853 | £15,224 | £62,704 |
| Net Return | £8,861 | £18,353 | £25,884 | £31,860 | £25,789 | £110,747 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| 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