Flat
N11
1 bed
1 bath
Maidstone Road, Bounds Green, London N11
London, England · N11
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£-6,107
↘ -8%After 5 Years
Change In Property Value
£25,291
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,268 | £11,437 | £11,723 | £12,016 | £12,376 | £58,820 |
| Total Expenses | £12,847 | £12,910 | £12,982 | £13,055 | £13,134 | £64,927 |
| Profit Before Tax | £-1,579 | £-1,473 | £-1,259 | £-1,039 | £-757 | £-6,107 |
| Profit After Tax | £-1,579 | £-1,473 | £-1,259 | £-1,039 | £-757 | £-6,107 |
| Change In Property Value | £2 | £2 | £4,900 | £8,747 | £11,639 | £25,291 |
| Net Return | £-1,577 | £-1,471 | £3,641 | £7,708 | £10,882 | £19,184 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 15% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change