Flat
N9
2 beds
1 bath
Garfield House, Findon Road, London N9
London, England · N9
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£23,267
↗ 27%After 5 Years
Change In Property Value
£37,486
↗ 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 | £17,880 | £18,148 | £18,420 | £18,881 | £19,353 | £92,683 |
| Total Expenses | £12,636 | £12,713 | £12,781 | £12,869 | £12,959 | £63,958 |
| Profit Before Tax | £5,244 | £5,435 | £5,639 | £6,012 | £6,394 | £28,724 |
| Profit After Tax | £4,248 | £4,403 | £4,568 | £4,870 | £5,179 | £23,267 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £4,250 | £9,903 | £14,385 | £17,934 | £14,281 | £60,753 |
| 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