Flat
N4
1 bed
1 bath
Newnton Close, London N4
London, England · N4
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£56,651
↗ 33%After 5 Years
Change In Property Value
£72,246
↗ 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 | £35,508 | £36,041 | £36,581 | £37,496 | £38,433 | £184,059 |
| Total Expenses | £22,604 | £22,707 | £22,802 | £22,935 | £23,072 | £114,119 |
| Profit Before Tax | £12,904 | £13,334 | £13,779 | £14,561 | £15,362 | £69,940 |
| Profit After Tax | £10,453 | £10,800 | £11,161 | £11,794 | £12,443 | £56,651 |
| Change In Property Value | £5 | £10,600 | £18,921 | £25,179 | £17,541 | £72,246 |
| Net Return | £10,458 | £21,400 | £30,082 | £36,973 | £29,984 | £128,898 |
| 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