Flat
N10
2 beds
1 bath
Barrington Court, Colney Hatch Lane, London N10
London, England · N10
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-14,082
↘ -13%After 5 Years
Change In Property Value
£36,130
↗ 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 | £14,004 | £14,214 | £14,569 | £14,934 | £15,382 | £73,103 |
| Total Expenses | £17,287 | £17,354 | £17,432 | £17,512 | £17,600 | £87,185 |
| Profit Before Tax | £-3,283 | £-3,140 | £-2,863 | £-2,579 | £-2,218 | £-14,082 |
| Profit After Tax | £-3,283 | £-3,140 | £-2,863 | £-2,579 | £-2,218 | £-14,082 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-3,279 | £-3,136 | £4,137 | £9,916 | £14,409 | £22,048 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| 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