Flat
N9
2 beds
1 bath
Alma House, 4 Sebastopol Road, London N9
London, England · N9
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£21,503
↗ 27%After 5 Years
Change In Property Value
£35,442
↗ 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 | £16,896 | £17,149 | £17,407 | £17,842 | £18,288 | £87,582 |
| Total Expenses | £12,055 | £12,130 | £12,197 | £12,283 | £12,370 | £61,035 |
| Profit Before Tax | £4,841 | £5,019 | £5,210 | £5,559 | £5,918 | £26,547 |
| Profit After Tax | £3,921 | £4,065 | £4,220 | £4,503 | £4,794 | £21,503 |
| Change In Property Value | £3 | £5,200 | £9,282 | £12,352 | £8,605 | £35,442 |
| Net Return | £3,924 | £9,265 | £13,502 | £16,855 | £13,399 | £56,945 |
| 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