Flat
N4
1 bed
1 bath
Devan Grove, London N4
London, England · N4
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£52,988
↗ 32%After 5 Years
Change In Property Value
£68,157
↗ 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 | £33,504 | £34,007 | £34,517 | £35,380 | £36,264 | £173,671 |
| Total Expenses | £21,438 | £21,538 | £21,630 | £21,758 | £21,889 | £108,254 |
| Profit Before Tax | £12,066 | £12,468 | £12,886 | £13,621 | £14,375 | £65,417 |
| Profit After Tax | £9,774 | £10,099 | £10,438 | £11,033 | £11,643 | £52,988 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £9,779 | £20,100 | £28,288 | £34,787 | £28,192 | £121,145 |
| 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