Flat
N13
2 beds
2 baths
Moffat Road, London N13
London, England · N13
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£25,601
↗ 12%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,396 | £36,942 | £37,865 | £38,812 | £39,976 | £189,992 |
| Total Expenses | £31,428 | £31,529 | £31,664 | £31,803 | £31,962 | £158,386 |
| Profit Before Tax | £4,968 | £5,413 | £6,201 | £7,009 | £8,015 | £31,606 |
| Profit After Tax | £4,024 | £4,385 | £5,023 | £5,678 | £6,492 | £25,601 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £4,030 | £4,391 | £18,023 | £28,883 | £37,372 | £92,699 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change