Flat
N11
2 beds
1 bath
Woodland House, Woodland Road N11
London, England · N11
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£-5,112
↘ -5%After 5 Years
Change In Property Value
£30,963
↗ 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 | £13,800 | £14,007 | £14,357 | £14,716 | £15,158 | £72,038 |
| Total Expenses | £15,281 | £15,347 | £15,425 | £15,505 | £15,592 | £77,150 |
| Profit Before Tax | £-1,481 | £-1,340 | £-1,068 | £-789 | £-434 | £-5,112 |
| Profit After Tax | £-1,481 | £-1,340 | £-1,068 | £-789 | £-434 | £-5,112 |
| Change In Property Value | £3 | £3 | £5,999 | £10,708 | £14,250 | £30,963 |
| Net Return | £-1,478 | £-1,337 | £4,931 | £9,920 | £13,816 | £25,852 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| 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