Flat
N11
2 beds
1 bath
Macdonald Road, London N11
London, England · N11
View property listing
Initial Investment
£117,125First YearProfit From Rental Income
£-3,910
↘ -3%After 5 Years
Change In Property Value
£37,936
↗ 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 | £16,908 | £17,162 | £17,591 | £18,030 | £18,571 | £88,262 |
| Total Expenses | £18,271 | £18,343 | £18,429 | £18,516 | £18,613 | £92,172 |
| Profit Before Tax | £-1,363 | £-1,181 | £-838 | £-486 | £-42 | £-3,910 |
| Profit After Tax | £-1,363 | £-1,181 | £-838 | £-486 | £-42 | £-3,910 |
| Change In Property Value | £4 | £4 | £7,350 | £13,120 | £17,459 | £37,936 |
| Net Return | £-1,360 | £-1,177 | £6,512 | £12,634 | £17,417 | £34,026 |
| 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