Flat
N11
1 bed
1 bath
Constable Close, Aldermen Court N11
London, England · N11
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-5,495
↘ -6%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,876 | £13,069 | £13,396 | £13,731 | £14,143 | £67,214 |
| Total Expenses | £14,397 | £14,462 | £14,538 | £14,615 | £14,699 | £72,710 |
| Profit Before Tax | £-1,521 | £-1,393 | £-1,142 | £-884 | £-556 | £-5,495 |
| Profit After Tax | £-1,521 | £-1,393 | £-1,142 | £-884 | £-556 | £-5,495 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £-1,518 | £-1,390 | £4,458 | £9,112 | £12,746 | £23,409 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 11% | 15% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change