Flat
N4
0 beds
1 bath
Blackstock Road, London N4
London, England · N4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£28,398
↗ 30%After 5 Years
Change In Property Value
£40,894
↗ 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 | £20,100 | £20,401 | £20,708 | £21,225 | £21,756 | £104,190 |
| Total Expenses | £13,663 | £13,743 | £13,814 | £13,908 | £14,004 | £69,131 |
| Profit Before Tax | £6,438 | £6,659 | £6,893 | £7,317 | £7,752 | £35,059 |
| Profit After Tax | £5,214 | £5,394 | £5,584 | £5,927 | £6,279 | £28,398 |
| Change In Property Value | £3 | £6,000 | £10,710 | £14,252 | £9,929 | £40,894 |
| Net Return | £5,217 | £11,394 | £16,294 | £20,179 | £16,208 | £69,292 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 6% | 12% | 17% | 22% | 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