Flat
N10
2 beds
1 bath
Crown Road, Muswell Hill, London N10
London, England · N10
View property listing
Initial Investment
£121,482First YearProfit From Rental Income
£-14,386
↘ -12%After 5 Years
Change In Property Value
£39,222
↗ 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 | £15,204 | £15,432 | £15,818 | £16,213 | £16,700 | £79,367 |
| Total Expenses | £18,595 | £18,664 | £18,745 | £18,829 | £18,920 | £93,753 |
| Profit Before Tax | £-3,391 | £-3,232 | £-2,927 | £-2,615 | £-2,220 | £-14,386 |
| Profit After Tax | £-3,391 | £-3,232 | £-2,927 | £-2,615 | £-2,220 | £-14,386 |
| Change In Property Value | £4 | £4 | £7,599 | £13,564 | £18,050 | £39,222 |
| Net Return | £-3,387 | £-3,228 | £4,672 | £10,949 | £15,830 | £24,836 |
| 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