Flat
N13
1 bed
1 bath
Amberley Road, Palmers Green N13
London, England · N13
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£16,457
↗ 11%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,604 | £27,003 | £27,678 | £28,370 | £29,221 | £138,876 |
| Total Expenses | £23,506 | £23,592 | £23,702 | £23,815 | £23,943 | £118,559 |
| Profit Before Tax | £3,098 | £3,411 | £3,976 | £4,555 | £5,278 | £20,317 |
| Profit After Tax | £2,509 | £2,763 | £3,220 | £3,689 | £4,275 | £16,457 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £2,514 | £2,768 | £12,721 | £20,647 | £26,841 | £65,491 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change