Flat
N15
1 bed
1 bath
Stonebridge Road, London N15
London, England · N15
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£6,126
↗ 7%After 5 Years
Change In Property Value
£30,969
↗ 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 | £16,500 | £16,747 | £17,166 | £17,595 | £18,123 | £86,132 |
| Total Expenses | £15,553 | £15,623 | £15,708 | £15,795 | £15,890 | £78,569 |
| Profit Before Tax | £948 | £1,124 | £1,458 | £1,800 | £2,233 | £7,563 |
| Profit After Tax | £767 | £911 | £1,181 | £1,458 | £1,809 | £6,126 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £770 | £914 | £7,181 | £12,169 | £16,061 | £37,095 |
| 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