Flat
N7
2 beds
1 bath
Bardolph Road, London N7
London, England · N7
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£65,009
↗ 34%After 5 Years
Change In Property Value
£79,062
↗ 14%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,444 | £40,036 | £40,636 | £41,652 | £42,693 | £204,461 |
| Total Expenses | £24,606 | £24,715 | £24,816 | £24,960 | £25,106 | £124,203 |
| Profit Before Tax | £14,838 | £15,321 | £15,820 | £16,693 | £17,587 | £80,258 |
| Profit After Tax | £12,019 | £12,410 | £12,814 | £13,521 | £14,246 | £65,009 |
| Change In Property Value | £6 | £11,600 | £20,706 | £27,554 | £19,196 | £79,062 |
| Net Return | £12,025 | £24,010 | £33,520 | £41,075 | £33,442 | £144,071 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 6% | 13% | 18% | 21% | 17% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change