Flat
N13
0 beds
3 baths
Green Lanes, London N13
London, England · N13
View property listing
Initial Investment
£238,750First YearProfit From Rental Income
£29,039
↗ 12%After 5 Years
Change In Property Value
£73,808
↗ 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 | £40,044 | £40,645 | £41,661 | £42,702 | £43,983 | £209,035 |
| Total Expenses | £34,372 | £34,478 | £34,623 | £34,771 | £34,941 | £173,185 |
| Profit Before Tax | £5,672 | £6,167 | £7,038 | £7,932 | £9,042 | £35,850 |
| Profit After Tax | £4,594 | £4,995 | £5,701 | £6,425 | £7,324 | £29,039 |
| Change In Property Value | £7 | £7 | £14,300 | £25,526 | £33,968 | £73,808 |
| Net Return | £4,601 | £5,002 | £20,001 | £31,951 | £41,292 | £102,847 |
| 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