Flat
N9
2 beds
1 bath
Church Street, London N9
London, England · N9
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£27,849
↗ 28%After 5 Years
Change In Property Value
£42,939
↗ 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 | £20,472 | £20,779 | £21,091 | £21,618 | £22,158 | £106,118 |
| Total Expenses | £14,182 | £14,263 | £14,335 | £14,430 | £14,526 | £71,737 |
| Profit Before Tax | £6,290 | £6,516 | £6,756 | £7,188 | £7,632 | £34,382 |
| Profit After Tax | £5,095 | £5,278 | £5,472 | £5,823 | £6,182 | £27,849 |
| Change In Property Value | £3 | £6,300 | £11,246 | £14,965 | £10,425 | £42,939 |
| Net Return | £5,098 | £11,578 | £16,718 | £20,787 | £16,607 | £70,788 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| 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