Flat
N6
1 bed
1 bath
Hornsey Lane, London N6
London, England · N6
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£35,914
↗ 29%After 5 Years
Change In Property Value
£52,481
↗ 14%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,020 | £25,395 | £25,776 | £26,421 | £27,081 | £129,693 |
| Total Expenses | £16,889 | £16,977 | £17,056 | £17,162 | £17,271 | £85,356 |
| Profit Before Tax | £8,131 | £8,418 | £8,720 | £9,258 | £9,810 | £44,338 |
| Profit After Tax | £6,586 | £6,819 | £7,063 | £7,499 | £7,946 | £35,914 |
| Change In Property Value | £4 | £7,700 | £13,745 | £18,290 | £12,742 | £52,481 |
| Net Return | £6,590 | £14,519 | £20,808 | £25,789 | £20,688 | £88,395 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 17% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change