Flat
N12
3 beds
1 bath
Hurstwood Court, Woodhouse Road N12
London, England · N12
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£-7,213
↘ -6%After 5 Years
Change In Property Value
£39,743
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,944 | £17,198 | £17,628 | £18,069 | £18,611 | £88,450 |
| Total Expenses | £18,969 | £19,041 | £19,127 | £19,215 | £19,311 | £95,663 |
| Profit Before Tax | £-2,025 | £-1,843 | £-1,499 | £-1,146 | £-701 | £-7,213 |
| Profit After Tax | £-2,025 | £-1,843 | £-1,499 | £-1,146 | £-701 | £-7,213 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £-2,021 | £-1,839 | £6,202 | £12,599 | £17,590 | £32,530 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change