Flat
N11
0 beds
0 baths
London N11
London, England · N11
View property listing
Initial Investment
£16,000First YearProfit From Rental Income
£-9,538
↘ -60%After 5 Years
Change In Property Value
£5,161
↗ 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 | £2,304 | £2,339 | £2,397 | £2,457 | £2,531 | £12,027 |
| Total Expenses | £4,214 | £4,264 | £4,312 | £4,362 | £4,412 | £21,565 |
| Profit Before Tax | £-1,910 | £-1,925 | £-1,915 | £-1,905 | £-1,882 | £-9,538 |
| Profit After Tax | £-1,910 | £-1,925 | £-1,915 | £-1,905 | £-1,882 | £-9,538 |
| Change In Property Value | £1 | £1 | £1,000 | £1,785 | £2,375 | £5,161 |
| Net Return | £-1,910 | £-1,925 | £-915 | £-120 | £494 | £-4,376 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -60% |
| Total Net Return (%) | -12% | -12% | -6% | -1% | 3% | -27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change