Flat
N10
2 beds
1 bath
Colney Hatch Lane, London N10
London, England · N10
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-14,362
↘ -12%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £18,378 | £18,447 | £18,528 | £18,611 | £18,701 | £92,664 |
| Profit Before Tax | £-3,378 | £-3,222 | £-2,922 | £-2,615 | £-2,226 | £-14,362 |
| Profit After Tax | £-3,378 | £-3,222 | £-2,922 | £-2,615 | £-2,226 | £-14,362 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-3,374 | £-3,218 | £4,578 | £10,773 | £15,590 | £24,349 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change