Flat
N7
1 bed
1 bath
Hornsey Road, London N7
London, England · N7
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£18,133
↗ 28%After 5 Years
Change In Property Value
£28,626
↗ 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 | £14,280 | £14,494 | £14,712 | £15,079 | £15,456 | £74,022 |
| Total Expenses | £10,185 | £10,256 | £10,319 | £10,398 | £10,478 | £51,635 |
| Profit Before Tax | £4,095 | £4,238 | £4,393 | £4,682 | £4,979 | £22,386 |
| Profit After Tax | £3,317 | £3,433 | £3,558 | £3,792 | £4,033 | £18,133 |
| Change In Property Value | £2 | £4,200 | £7,497 | £9,976 | £6,950 | £28,626 |
| Net Return | £3,319 | £7,633 | £11,055 | £13,769 | £10,983 | £46,759 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 12% | 17% | 22% | 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