Flat
N10
2 beds
2 baths
Alexandra Park Road, London N10
London, England · N10
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£-14,709
↘ -11%After 5 Years
Change In Property Value
£42,324
↗ 10%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,404 | £16,650 | £17,066 | £17,493 | £18,018 | £85,631 |
| Total Expenses | £19,907 | £19,978 | £20,062 | £20,149 | £20,244 | £100,340 |
| Profit Before Tax | £-3,503 | £-3,328 | £-2,996 | £-2,656 | £-2,226 | £-14,709 |
| Profit After Tax | £-3,503 | £-3,328 | £-2,996 | £-2,656 | £-2,226 | £-14,709 |
| Change In Property Value | £4 | £4 | £8,200 | £14,637 | £19,478 | £42,324 |
| Net Return | £-3,499 | £-3,324 | £5,204 | £11,981 | £17,252 | £27,615 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change