Flat
N7
0 beds
0 baths
Seven Sisters Road, London N7
London, England · N7
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£118,203
↗ 35%After 5 Years
Change In Property Value
£136,314
↗ 14%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £68,004 | £69,024 | £70,059 | £71,811 | £73,606 | £352,505 |
| Total Expenses | £40,975 | £41,127 | £41,272 | £41,489 | £41,711 | £206,575 |
| Profit Before Tax | £27,029 | £27,897 | £28,787 | £30,322 | £31,895 | £145,930 |
| Profit After Tax | £21,893 | £22,596 | £23,318 | £24,561 | £25,835 | £118,203 |
| Change In Property Value | £10 | £20,000 | £35,700 | £47,507 | £33,097 | £136,314 |
| Net Return | £21,903 | £42,596 | £59,018 | £72,068 | £58,932 | £254,517 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change