Flat
N9
2 beds
2 baths
Gareth Drive, London N9
London, England · N9
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£20,357
↗ 27%After 5 Years
Change In Property Value
£34,079
↗ 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 | £16,248 | £16,492 | £16,739 | £17,158 | £17,587 | £84,223 |
| Total Expenses | £11,669 | £11,743 | £11,809 | £11,892 | £11,978 | £59,090 |
| Profit Before Tax | £4,579 | £4,749 | £4,930 | £5,265 | £5,609 | £25,133 |
| Profit After Tax | £3,709 | £3,847 | £3,994 | £4,265 | £4,543 | £20,357 |
| Change In Property Value | £3 | £5,000 | £8,925 | £11,877 | £8,274 | £34,079 |
| Net Return | £3,712 | £8,847 | £12,919 | £16,142 | £12,817 | £54,436 |
| 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