Flat
N9
1 bed
1 bath
Hickory Close, London N9
London, England · N9
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£14,584
↗ 24%After 5 Years
Change In Property Value
£27,263
↗ 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 | £12,996 | £13,191 | £13,389 | £13,724 | £14,067 | £67,366 |
| Total Expenses | £9,735 | £9,804 | £9,865 | £9,940 | £10,017 | £49,361 |
| Profit Before Tax | £3,261 | £3,387 | £3,524 | £3,783 | £4,049 | £18,005 |
| Profit After Tax | £2,642 | £2,743 | £2,854 | £3,065 | £3,280 | £14,584 |
| Change In Property Value | £2 | £4,000 | £7,140 | £9,501 | £6,619 | £27,263 |
| Net Return | £2,644 | £6,743 | £9,994 | £12,566 | £9,899 | £41,847 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 11% | 16% | 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