Flat
N9
1 bed
1 bath
Linnet Close, London N9
London, England · N9
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£16,921
↗ 25%After 5 Years
Change In Property Value
£29,989
↗ 14%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,304 | £14,519 | £14,736 | £15,105 | £15,482 | £74,146 |
| Total Expenses | £10,509 | £10,580 | £10,643 | £10,722 | £10,802 | £53,256 |
| Profit Before Tax | £3,795 | £3,938 | £4,093 | £4,383 | £4,680 | £20,890 |
| Profit After Tax | £3,074 | £3,190 | £3,315 | £3,550 | £3,791 | £16,921 |
| Change In Property Value | £2 | £4,400 | £7,854 | £10,452 | £7,281 | £29,989 |
| Net Return | £3,076 | £7,590 | £11,170 | £14,002 | £11,072 | £46,910 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 5% | 11% | 17% | 21% | 17% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change