Flat
N13
3 beds
2 baths
Kelvin Avenue, London N13
London, England · N13
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£15,131
↗ 10%After 5 Years
Change In Property Value
£46,453
↗ 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 | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £22,374 | £22,458 | £22,564 | £22,674 | £22,797 | £112,867 |
| Profit Before Tax | £2,826 | £3,120 | £3,653 | £4,199 | £4,882 | £18,681 |
| Profit After Tax | £2,289 | £2,528 | £2,959 | £3,401 | £3,954 | £15,131 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £2,294 | £2,532 | £11,959 | £19,467 | £25,333 | £61,584 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| 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