Flat
N15
2 beds
1 bath
Beaconsfield Road, London N15
London, England · N15
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£10,973
↗ 9%After 5 Years
Change In Property Value
£41,291
↗ 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 | £21,996 | £22,326 | £22,884 | £23,456 | £24,160 | £114,822 |
| Total Expenses | £20,070 | £20,149 | £20,247 | £20,348 | £20,461 | £101,275 |
| Profit Before Tax | £1,926 | £2,177 | £2,637 | £3,108 | £3,698 | £13,547 |
| Profit After Tax | £1,560 | £1,764 | £2,136 | £2,517 | £2,996 | £10,973 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £1,564 | £1,768 | £10,136 | £16,798 | £21,999 | £52,264 |
| 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