Flat
N15
2 beds
1 bath
Dagmar Court, Cornwall Road, London N15
London, England · N15
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£11,960
↗ 9%After 5 Years
Change In Property Value
£43,356
↗ 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 | £23,100 | £23,446 | £24,033 | £24,633 | £25,372 | £120,585 |
| Total Expenses | £20,974 | £21,054 | £21,156 | £21,260 | £21,376 | £105,819 |
| Profit Before Tax | £2,127 | £2,392 | £2,877 | £3,374 | £3,996 | £14,766 |
| Profit After Tax | £1,722 | £1,938 | £2,330 | £2,733 | £3,237 | £11,960 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £1,727 | £1,942 | £10,730 | £17,727 | £23,190 | £55,316 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| 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