Flat
N11
2 beds
2 baths
Royal Drive, London N11
London, England · N11
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-3,367
↘ -3%After 5 Years
Change In Property Value
£41,291
↗ 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 | £19,710 | £19,783 | £19,873 | £19,965 | £20,066 | £99,396 |
| Profit Before Tax | £-1,314 | £-1,111 | £-734 | £-347 | £140 | £-3,367 |
| Profit After Tax | £-1,314 | £-1,111 | £-734 | £-347 | £140 | £-3,367 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £-1,310 | £-1,107 | £7,266 | £13,933 | £19,143 | £37,925 |
| 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