Flat
N11
2 beds
1 bath
Bellevue Road, London N11
London, England · N11
View property listing
Initial Investment
£124,125First YearProfit From Rental Income
£-3,593
↘ -3%After 5 Years
Change In Property Value
£40,001
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,820 | £18,087 | £18,539 | £19,003 | £19,573 | £93,023 |
| Total Expenses | £19,156 | £19,229 | £19,317 | £19,407 | £19,507 | £96,616 |
| Profit Before Tax | £-1,336 | £-1,141 | £-777 | £-404 | £66 | £-3,593 |
| Profit After Tax | £-1,336 | £-1,141 | £-777 | £-404 | £66 | £-3,593 |
| Change In Property Value | £4 | £4 | £7,750 | £13,834 | £18,409 | £40,001 |
| Net Return | £-1,332 | £-1,138 | £6,973 | £13,430 | £18,475 | £36,408 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change