Flat
N15
1 bed
1 bath
North Gate Park, St Ann's Road, Haringey, London N15
London, England · N15
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£9,784
↗ 8%After 5 Years
Change In Property Value
£38,711
↗ 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 | £20,628 | £20,937 | £21,461 | £21,997 | £22,657 | £107,681 |
| Total Expenses | £18,941 | £19,018 | £19,113 | £19,211 | £19,319 | £95,602 |
| Profit Before Tax | £1,687 | £1,920 | £2,348 | £2,787 | £3,338 | £12,079 |
| Profit After Tax | £1,367 | £1,555 | £1,902 | £2,257 | £2,704 | £9,784 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £1,370 | £1,559 | £9,402 | £15,645 | £20,519 | £48,495 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| 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