Flat
N12
3 beds
2 baths
High Road, London N12
London, England · N12
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£-5,563
↘ -3%After 5 Years
Change In Property Value
£60,389
↗ 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 | £25,740 | £26,126 | £26,779 | £27,449 | £28,272 | £134,366 |
| Total Expenses | £27,784 | £27,868 | £27,977 | £28,088 | £28,213 | £139,929 |
| Profit Before Tax | £-2,044 | £-1,742 | £-1,198 | £-639 | £60 | £-5,563 |
| Profit After Tax | £-2,044 | £-1,742 | £-1,198 | £-639 | £60 | £-5,563 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £-2,038 | £-1,737 | £10,503 | £20,246 | £27,851 | £54,826 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change