Flat
N7
1 bed
1 bath
Market Road, London N7
London, England · N7
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£42,212
↗ 33%After 5 Years
Change In Property Value
£54,526
↗ 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 | £27,204 | £27,612 | £28,026 | £28,727 | £29,445 | £141,014 |
| Total Expenses | £17,590 | £17,681 | £17,764 | £17,876 | £17,990 | £88,901 |
| Profit Before Tax | £9,614 | £9,931 | £10,263 | £10,851 | £11,455 | £52,114 |
| Profit After Tax | £7,787 | £8,044 | £8,313 | £8,790 | £9,279 | £42,212 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £7,791 | £16,044 | £22,593 | £27,792 | £22,517 | £96,738 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| 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