Flat
N4
3 beds
2 baths
Dragonfly Walk, Manor House, London N4
London, England · N4
View property listing
Initial Investment
£340,250First YearProfit From Rental Income
£113,776
↗ 33%After 5 Years
Change In Property Value
£135,632
↗ 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 | £66,660 | £67,660 | £68,675 | £70,392 | £72,151 | £345,538 |
| Total Expenses | £40,680 | £40,830 | £40,973 | £41,186 | £41,405 | £205,074 |
| Profit Before Tax | £25,980 | £26,830 | £27,702 | £29,206 | £30,747 | £140,464 |
| Profit After Tax | £21,044 | £21,732 | £22,439 | £23,656 | £24,905 | £113,776 |
| Change In Property Value | £10 | £19,900 | £35,522 | £47,269 | £32,931 | £135,632 |
| Net Return | £21,054 | £41,632 | £57,961 | £70,926 | £57,836 | £249,408 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 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