Flat
N5
1 bed
1 bath
Petherton Road, London N5
London, England · N5
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£42,174
↗ 31%After 5 Years
Change In Property Value
£57,933
↗ 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 | £28,056 | £28,477 | £28,904 | £29,627 | £30,367 | £145,431 |
| Total Expenses | £18,480 | £18,572 | £18,656 | £18,770 | £18,887 | £93,364 |
| Profit Before Tax | £9,576 | £9,905 | £10,248 | £10,857 | £11,481 | £52,066 |
| Profit After Tax | £7,757 | £8,023 | £8,301 | £8,794 | £9,299 | £42,174 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £7,761 | £16,523 | £23,474 | £28,984 | £23,365 | £100,107 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| 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