Flat
N15
1 bed
1 bath
Langham Close, London N15
London, England · N15
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£7,608
↗ 7%After 5 Years
Change In Property Value
£34,065
↗ 10%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,156 | £18,428 | £18,889 | £19,361 | £19,942 | £94,777 |
| Total Expenses | £16,908 | £16,982 | £17,071 | £17,162 | £17,262 | £85,385 |
| Profit Before Tax | £1,248 | £1,447 | £1,818 | £2,200 | £2,680 | £9,392 |
| Profit After Tax | £1,011 | £1,172 | £1,473 | £1,782 | £2,171 | £7,608 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £1,014 | £1,175 | £8,073 | £13,563 | £17,848 | £41,673 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change