Flat
N4
2 beds
2 baths
Devan Grove, London N4
London, England · N4
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£75,723
↗ 33%After 5 Years
Change In Property Value
£93,375
↗ 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 | £45,900 | £46,588 | £47,287 | £48,470 | £49,681 | £237,927 |
| Total Expenses | £28,630 | £28,749 | £28,860 | £29,020 | £29,183 | £144,441 |
| Profit Before Tax | £17,270 | £17,840 | £18,428 | £19,450 | £20,498 | £93,485 |
| Profit After Tax | £13,989 | £14,450 | £14,926 | £15,754 | £16,603 | £75,723 |
| Change In Property Value | £7 | £13,700 | £24,455 | £32,542 | £22,671 | £93,375 |
| Net Return | £13,996 | £28,150 | £39,381 | £48,297 | £39,274 | £169,098 |
| 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