Flat
N5
1 bed
1 bath
Kelvin Road, London N5
London, England · N5
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£34,410
↗ 30%After 5 Years
Change In Property Value
£49,073
↗ 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 | £23,760 | £24,116 | £24,478 | £25,090 | £25,717 | £123,162 |
| Total Expenses | £15,959 | £16,045 | £16,122 | £16,225 | £16,330 | £80,681 |
| Profit Before Tax | £7,801 | £8,072 | £8,356 | £8,865 | £9,387 | £42,481 |
| Profit After Tax | £6,319 | £6,538 | £6,769 | £7,181 | £7,604 | £34,410 |
| Change In Property Value | £4 | £7,200 | £12,852 | £17,103 | £11,915 | £49,073 |
| Net Return | £6,322 | £13,738 | £19,621 | £24,283 | £19,518 | £83,483 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| 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