Flat
N9
2 beds
1 bath
Hennessy Road, London N9
London, England · N9
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£22,076
↗ 27%After 5 Years
Change In Property Value
£36,123
↗ 14%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,220 | £17,478 | £17,740 | £18,184 | £18,639 | £89,261 |
| Total Expenses | £12,248 | £12,324 | £12,391 | £12,478 | £12,566 | £62,007 |
| Profit Before Tax | £4,972 | £5,154 | £5,349 | £5,706 | £6,073 | £27,254 |
| Profit After Tax | £4,027 | £4,175 | £4,333 | £4,622 | £4,919 | £22,076 |
| Change In Property Value | £3 | £5,300 | £9,461 | £12,589 | £8,771 | £36,123 |
| Net Return | £4,030 | £9,475 | £13,793 | £17,212 | £13,690 | £58,199 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 17% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change