Flat
N11
2 beds
1 bath
Marshalls Close, New Southgate N11
London, England · N11
View property listing
Initial Investment
£109,247First YearProfit From Rental Income
£-4,351
↘ -4%After 5 Years
Change In Property Value
£35,613
↗ 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 | £15,864 | £16,102 | £16,505 | £16,917 | £17,425 | £82,812 |
| Total Expenses | £17,274 | £17,344 | £17,427 | £17,512 | £17,606 | £87,163 |
| Profit Before Tax | £-1,410 | £-1,242 | £-923 | £-595 | £-181 | £-4,351 |
| Profit After Tax | £-1,410 | £-1,242 | £-923 | £-595 | £-181 | £-4,351 |
| Change In Property Value | £3 | £3 | £6,900 | £12,317 | £16,390 | £35,613 |
| Net Return | £-1,407 | £-1,238 | £5,977 | £11,721 | £16,209 | £31,263 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 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