Flat
N11
3 beds
1 bath
Palmers Road, Arnos Grove Court N11
London, England · N11
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-3,763
↘ -3%After 5 Years
Change In Property Value
£38,711
↗ 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 | £17,256 | £17,515 | £17,953 | £18,402 | £18,954 | £90,079 |
| Total Expenses | £18,604 | £18,676 | £18,762 | £18,851 | £18,949 | £93,842 |
| Profit Before Tax | £-1,348 | £-1,161 | £-810 | £-450 | £5 | £-3,763 |
| Profit After Tax | £-1,348 | £-1,161 | £-810 | £-450 | £5 | £-3,763 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-1,344 | £-1,157 | £6,691 | £12,938 | £17,820 | £34,948 |
| 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