Flat
N7
0 beds
0 baths
Hornsey Road, London N7
London, England · N7
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£26,350
↗ 31%After 5 Years
Change In Property Value
£37,486
↗ 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 | £18,696 | £18,976 | £19,261 | £19,743 | £20,236 | £96,912 |
| Total Expenses | £12,718 | £12,796 | £12,865 | £12,955 | £13,047 | £64,381 |
| Profit Before Tax | £5,978 | £6,181 | £6,396 | £6,787 | £7,189 | £32,531 |
| Profit After Tax | £4,842 | £5,006 | £5,181 | £5,498 | £5,823 | £26,350 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £4,845 | £10,506 | £14,998 | £18,562 | £14,925 | £63,837 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 6% | 12% | 18% | 22% | 18% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change