Flat
N11
4 beds
2 baths
Bowes Road, Southgate N11
London, England · N11
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£-3,978
↘ -3%After 5 Years
Change In Property Value
£37,678
↗ 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 | £16,788 | £17,040 | £17,466 | £17,902 | £18,440 | £87,636 |
| Total Expenses | £18,160 | £18,231 | £18,317 | £18,404 | £18,501 | £91,614 |
| Profit Before Tax | £-1,372 | £-1,192 | £-851 | £-502 | £-61 | £-3,978 |
| Profit After Tax | £-1,372 | £-1,192 | £-851 | £-502 | £-61 | £-3,978 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £-1,369 | £-1,188 | £6,449 | £12,529 | £17,279 | £33,700 |
| 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