Flat
N8
3 beds
2 baths
Mary Neuner Road, London, Area N8
London, England · N8
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£104,676
↗ 32%After 5 Years
Change In Property Value
£129,498
↗ 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 | £62,700 | £63,640 | £64,595 | £66,210 | £67,865 | £325,011 |
| Total Expenses | £38,836 | £38,980 | £39,117 | £39,320 | £39,528 | £195,782 |
| Profit Before Tax | £23,864 | £24,660 | £25,478 | £26,890 | £28,337 | £129,229 |
| Profit After Tax | £19,330 | £19,975 | £20,637 | £21,781 | £22,953 | £104,676 |
| Change In Property Value | £10 | £19,000 | £33,915 | £45,132 | £31,442 | £129,498 |
| Net Return | £19,339 | £38,975 | £54,553 | £66,912 | £54,395 | £234,174 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| 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