Flat
N4
2 beds
2 baths
Carriage House, 10 City North Place, London N43Fs N4
London, England · N4
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£81,859
↗ 33%After 5 Years
Change In Property Value
£100,191
↗ 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 | £49,248 | £49,987 | £50,737 | £52,005 | £53,305 | £255,281 |
| Total Expenses | £30,573 | £30,697 | £30,813 | £30,982 | £31,155 | £154,221 |
| Profit Before Tax | £18,675 | £19,289 | £19,923 | £21,023 | £22,150 | £101,061 |
| Profit After Tax | £15,126 | £15,624 | £16,138 | £17,029 | £17,942 | £81,859 |
| Change In Property Value | £7 | £14,700 | £26,240 | £34,918 | £24,326 | £100,191 |
| Net Return | £15,134 | £30,325 | £42,378 | £51,946 | £42,268 | £182,050 |
| 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