Flat
N10
3 beds
1 bath
Curzon Road, London N10
London, England · N10
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£-18,785
↘ -7%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,004 | £32,484 | £33,296 | £34,129 | £35,152 | £167,065 |
| Total Expenses | £36,940 | £37,034 | £37,159 | £37,286 | £37,431 | £185,850 |
| Profit Before Tax | £-4,936 | £-4,550 | £-3,862 | £-3,157 | £-2,278 | £-18,785 |
| Profit After Tax | £-4,936 | £-4,550 | £-3,862 | £-3,157 | £-2,278 | £-18,785 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £-4,928 | £-4,542 | £12,138 | £25,403 | £35,728 | £63,798 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 9% | 13% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change