Flat
N8
2 beds
2 baths
High Street, Purser Court High Street N8
London, England · N8
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£54,656
↗ 31%After 5 Years
Change In Property Value
£72,246
↗ 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 | £34,980 | £35,505 | £36,037 | £36,938 | £37,862 | £181,322 |
| Total Expenses | £22,551 | £22,653 | £22,747 | £22,879 | £23,014 | £113,845 |
| Profit Before Tax | £12,429 | £12,851 | £13,290 | £14,059 | £14,847 | £67,477 |
| Profit After Tax | £10,068 | £10,410 | £10,765 | £11,388 | £12,026 | £54,656 |
| Change In Property Value | £5 | £10,600 | £18,921 | £25,179 | £17,541 | £72,246 |
| Net Return | £10,073 | £21,010 | £29,686 | £36,566 | £29,567 | £126,902 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 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