Flat
N1
2 beds
2 baths
Enfield Road, Haggerston N1
London, England · N1
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£38,148
↗ 25%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,304 | £32,789 | £33,608 | £34,448 | £35,482 | £168,631 |
| Total Expenses | £24,076 | £24,170 | £24,295 | £24,423 | £24,569 | £121,535 |
| Profit Before Tax | £8,228 | £8,618 | £9,313 | £10,025 | £10,913 | £47,097 |
| Profit After Tax | £6,665 | £6,981 | £7,543 | £8,120 | £8,839 | £38,148 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £6,669 | £6,985 | £17,044 | £25,078 | £31,405 | £87,182 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change