Flat
N4
1 bed
1 bath
N4
London, England · N4
View property listing
Initial Investment
£156,465First YearProfit From Rental Income
£50,483
↗ 32%After 5 Years
Change In Property Value
£65,417
↗ 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 | £32,148 | £32,630 | £33,120 | £33,948 | £34,796 | £166,642 |
| Total Expenses | £20,656 | £20,754 | £20,844 | £20,968 | £21,096 | £104,317 |
| Profit Before Tax | £11,492 | £11,876 | £12,276 | £12,979 | £13,700 | £62,325 |
| Profit After Tax | £9,309 | £9,620 | £9,943 | £10,513 | £11,097 | £50,483 |
| Change In Property Value | £5 | £9,598 | £17,133 | £22,799 | £15,883 | £65,417 |
| Net Return | £9,314 | £19,218 | £27,076 | £33,312 | £26,980 | £115,900 |
| 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