Flat
N15
2 beds
1 bath
Osman Close, London N15
London, England · N15
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£8,549
↗ 8%After 5 Years
Change In Property Value
£36,130
↗ 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 | £19,248 | £19,537 | £20,025 | £20,526 | £21,142 | £100,477 |
| Total Expenses | £17,811 | £17,886 | £17,978 | £18,072 | £18,176 | £89,922 |
| Profit Before Tax | £1,437 | £1,651 | £2,047 | £2,454 | £2,966 | £10,555 |
| Profit After Tax | £1,164 | £1,337 | £1,658 | £1,988 | £2,402 | £8,549 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £1,167 | £1,341 | £8,659 | £14,483 | £19,030 | £44,679 |
| Return From Rental Income (%) | 1% | 1% | 1% | 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