Flat
N13
2 beds
2 baths
Broomfield Lane, Southgate N13
London, England · N13
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£14,345
↗ 10%After 5 Years
Change In Property Value
£44,904
↗ 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 | £24,360 | £24,725 | £25,344 | £25,977 | £26,756 | £127,163 |
| Total Expenses | £21,695 | £21,777 | £21,882 | £21,989 | £22,110 | £109,453 |
| Profit Before Tax | £2,665 | £2,948 | £3,462 | £3,988 | £4,647 | £17,710 |
| Profit After Tax | £2,159 | £2,388 | £2,804 | £3,230 | £3,764 | £14,345 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £2,163 | £2,392 | £11,504 | £18,760 | £24,430 | £59,249 |
| 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