Flat
N4
0 beds
1 bath
Hermitage Road, London N4
London, England · N4
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£19,171
↗ 28%After 5 Years
Change In Property Value
£30,671
↗ 14%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,072 | £15,298 | £15,528 | £15,916 | £16,314 | £78,127 |
| Total Expenses | £10,747 | £10,819 | £10,883 | £10,964 | £11,046 | £54,459 |
| Profit Before Tax | £4,325 | £4,479 | £4,644 | £4,952 | £5,267 | £23,668 |
| Profit After Tax | £3,504 | £3,628 | £3,762 | £4,011 | £4,267 | £19,171 |
| Change In Property Value | £2 | £4,500 | £8,033 | £10,689 | £7,447 | £30,671 |
| Net Return | £3,506 | £8,128 | £11,795 | £14,700 | £11,713 | £49,842 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 17% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change