Flat
N13
2 beds
2 baths
Millicent Grove, London N13
London, England · N13
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£7,807
↗ 8%After 5 Years
Change In Property Value
£32,001
↗ 10%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,364 | £17,624 | £18,065 | £18,517 | £19,072 | £90,642 |
| Total Expenses | £16,036 | £16,108 | £16,195 | £16,284 | £16,382 | £81,004 |
| Profit Before Tax | £1,328 | £1,517 | £1,870 | £2,233 | £2,690 | £9,639 |
| Profit After Tax | £1,076 | £1,229 | £1,515 | £1,809 | £2,179 | £7,807 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £1,079 | £1,232 | £7,715 | £12,876 | £16,906 | £39,808 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change