Flat
N11
2 beds
2 baths
Embassy Court, Bounds Green Road, London N11
London, England · N11
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£-2,087
↘ -1%After 5 Years
Change In Property Value
£48,517
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,624 | £21,948 | £22,497 | £23,059 | £23,751 | £112,880 |
| Total Expenses | £22,810 | £22,888 | £22,986 | £23,086 | £23,198 | £114,968 |
| Profit Before Tax | £-1,186 | £-940 | £-489 | £-27 | £553 | £-2,087 |
| Profit After Tax | £-1,186 | £-940 | £-489 | £-27 | £553 | £-2,087 |
| Change In Property Value | £5 | £5 | £9,400 | £16,779 | £22,329 | £48,517 |
| Net Return | £-1,181 | £-935 | £8,911 | £16,753 | £22,882 | £46,430 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change