Flat
N15
0 beds
0 baths
West Green Road, London, Area N15
London, England · N15
View property listing
Initial Investment
£16,000First YearProfit From Rental Income
£-7,452
↘ -47%After 5 Years
Change In Property Value
£5,161
↗ 10%After 5 Years
Return On Investment
-14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,748 | £2,789 | £2,859 | £2,930 | £3,018 | £14,345 |
| Total Expenses | £4,259 | £4,309 | £4,359 | £4,410 | £4,461 | £21,797 |
| Profit Before Tax | £-1,511 | £-1,519 | £-1,500 | £-1,479 | £-1,443 | £-7,452 |
| Profit After Tax | £-1,511 | £-1,519 | £-1,500 | £-1,479 | £-1,443 | £-7,452 |
| Change In Property Value | £1 | £1 | £1,000 | £1,785 | £2,375 | £5,161 |
| Net Return | £-1,510 | £-1,519 | £-500 | £306 | £933 | £-2,290 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -47% |
| Total Net Return (%) | -9% | -9% | -3% | 2% | 6% | -14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change