Flat
N8
1 bed
1 bath
New River Avenue, London N8
London, England · N8
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£30,264
↗ 30%After 5 Years
Change In Property Value
£44,302
↗ 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 | £21,456 | £21,778 | £22,105 | £22,657 | £23,224 | £111,219 |
| Total Expenses | £14,602 | £14,685 | £14,758 | £14,855 | £14,955 | £73,856 |
| Profit Before Tax | £6,854 | £7,093 | £7,346 | £7,802 | £8,269 | £37,363 |
| Profit After Tax | £5,551 | £5,745 | £5,950 | £6,319 | £6,698 | £30,264 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £5,555 | £12,246 | £17,553 | £21,759 | £17,454 | £74,566 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 5% | 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