Flat
N18
2 beds
1 bath
Wigston Close, London N18
London, England · N18
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£8,934
↗ 13%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,860 | £14,068 | £14,420 | £14,780 | £15,223 | £72,351 |
| Total Expenses | £12,115 | £12,181 | £12,259 | £12,339 | £12,426 | £61,321 |
| Profit Before Tax | £1,746 | £1,887 | £2,160 | £2,441 | £2,797 | £11,030 |
| Profit After Tax | £1,414 | £1,528 | £1,750 | £1,977 | £2,266 | £8,934 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £1,416 | £1,530 | £6,150 | £9,831 | £12,717 | £31,645 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change