Flat
N4
2 beds
1 bath
Vale Road, London N4
London, England · N4
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£43,761
↗ 32%After 5 Years
Change In Property Value
£57,933
↗ 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 | £28,476 | £28,903 | £29,337 | £30,070 | £30,822 | £147,608 |
| Total Expenses | £18,522 | £18,615 | £18,699 | £18,814 | £18,932 | £93,582 |
| Profit Before Tax | £9,954 | £10,288 | £10,638 | £11,256 | £11,890 | £54,026 |
| Profit After Tax | £8,063 | £8,334 | £8,616 | £9,117 | £9,631 | £43,761 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £8,067 | £16,834 | £23,789 | £29,308 | £23,697 | £101,694 |
| 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