Flat
N13
0 beds
1 bath
Green Lanes, London N13
London, England · N13
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£20,389
↗ 11%After 5 Years
Change In Property Value
£56,776
↗ 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 | £30,804 | £31,266 | £32,048 | £32,849 | £33,834 | £160,801 |
| Total Expenses | £26,902 | £26,994 | £27,115 | £27,239 | £27,380 | £135,630 |
| Profit Before Tax | £3,902 | £4,272 | £4,933 | £5,610 | £6,454 | £25,171 |
| Profit After Tax | £3,161 | £3,460 | £3,996 | £4,544 | £5,228 | £20,389 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £3,166 | £3,466 | £14,996 | £24,179 | £31,357 | £77,165 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| 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