Flat
N9
1 bed
1 bath
Bunting Close, London N9
London, England · N9
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£15,775
↗ 25%After 5 Years
Change In Property Value
£28,626
↗ 14%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,656 | £13,861 | £14,069 | £14,420 | £14,781 | £70,787 |
| Total Expenses | £10,122 | £10,193 | £10,255 | £10,332 | £10,410 | £51,312 |
| Profit Before Tax | £3,534 | £3,668 | £3,814 | £4,089 | £4,371 | £19,475 |
| Profit After Tax | £2,862 | £2,971 | £3,089 | £3,312 | £3,540 | £15,775 |
| Change In Property Value | £2 | £4,200 | £7,497 | £9,976 | £6,950 | £28,626 |
| Net Return | £2,864 | £7,171 | £10,587 | £13,288 | £10,491 | £44,401 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 11% | 17% | 21% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change