Flat
N11
1 bed
1 bath
2 Hartland Road, London N11
London, England · N11
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£-5,654
↘ -7%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,420 | £12,606 | £12,921 | £13,244 | £13,642 | £64,834 |
| Total Expenses | £13,954 | £14,019 | £14,093 | £14,170 | £14,252 | £70,488 |
| Profit Before Tax | £-1,534 | £-1,413 | £-1,172 | £-925 | £-610 | £-5,654 |
| Profit After Tax | £-1,534 | £-1,413 | £-1,172 | £-925 | £-610 | £-5,654 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £-1,532 | £-1,410 | £4,228 | £8,714 | £12,217 | £22,218 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 15% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change