Flat
N11
2 beds
1 bath
Hartland Court, Hartland Road N11
London, England · N11
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£-3,357
↘ -3%After 5 Years
Change In Property Value
£41,286
↗ 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 | £18,396 | £18,672 | £19,139 | £19,617 | £20,206 | £96,030 |
| Total Expenses | £19,708 | £19,781 | £19,871 | £19,963 | £20,064 | £99,386 |
| Profit Before Tax | £-1,312 | £-1,109 | £-732 | £-345 | £142 | £-3,357 |
| Profit After Tax | £-1,312 | £-1,109 | £-732 | £-345 | £142 | £-3,357 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £-1,308 | £-1,105 | £7,267 | £13,933 | £19,142 | £37,930 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| 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