Flat
N11
1 bed
1 bath
Holly Park Road, London N11
London, England · N11
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-4,669
↘ -5%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,952 | £15,176 | £15,556 | £15,945 | £16,423 | £78,051 |
| Total Expenses | £16,390 | £16,458 | £16,539 | £16,622 | £16,712 | £82,720 |
| Profit Before Tax | £-1,438 | £-1,282 | £-983 | £-677 | £-289 | £-4,669 |
| Profit After Tax | £-1,438 | £-1,282 | £-983 | £-677 | £-289 | £-4,669 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-1,434 | £-1,278 | £5,517 | £10,926 | £15,151 | £28,880 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change