Flat
N4
2 beds
2 baths
Mount Pleasant Crescent, London N4
London, England · N4
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£62,169
↗ 33%After 5 Years
Change In Property Value
£78,381
↗ 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 | £38,520 | £39,098 | £39,684 | £40,676 | £41,693 | £199,672 |
| Total Expenses | £24,353 | £24,460 | £24,560 | £24,701 | £24,845 | £122,920 |
| Profit Before Tax | £14,167 | £14,637 | £15,124 | £15,975 | £16,848 | £76,752 |
| Profit After Tax | £11,476 | £11,856 | £12,251 | £12,940 | £13,647 | £62,169 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £11,481 | £23,356 | £32,778 | £40,256 | £32,677 | £140,550 |
| 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