Flat
N11
1 bed
1 bath
Maidstone Road, London N11
London, England · N11
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-5,201
↘ -6%After 5 Years
Change In Property Value
£30,452
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,572 | £13,776 | £14,120 | £14,473 | £14,907 | £70,848 |
| Total Expenses | £15,061 | £15,128 | £15,205 | £15,284 | £15,370 | £76,049 |
| Profit Before Tax | £-1,489 | £-1,352 | £-1,085 | £-811 | £-463 | £-5,201 |
| Profit After Tax | £-1,489 | £-1,352 | £-1,085 | £-811 | £-463 | £-5,201 |
| Change In Property Value | £3 | £3 | £5,900 | £10,532 | £14,015 | £30,452 |
| Net Return | £-1,486 | £-1,349 | £4,815 | £9,720 | £13,552 | £25,251 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change