Flat
N8
1 bed
1 bath
1 Mary Neuner Rd, London N8
London, England · N8
View property listing
Initial Investment
£139,700First YearProfit From Rental Income
£42,985
↗ 31%After 5 Years
Change In Property Value
£58,888
↗ 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 | £28,512 | £28,940 | £29,374 | £30,108 | £30,861 | £147,794 |
| Total Expenses | £18,751 | £18,844 | £18,928 | £19,043 | £19,161 | £94,727 |
| Profit Before Tax | £9,761 | £10,096 | £10,446 | £11,065 | £11,700 | £53,068 |
| Profit After Tax | £7,907 | £8,178 | £8,461 | £8,963 | £9,477 | £42,985 |
| Change In Property Value | £4 | £8,640 | £15,423 | £20,523 | £14,298 | £58,888 |
| Net Return | £7,911 | £16,818 | £23,884 | £29,486 | £23,774 | £101,872 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 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