Flat
N18
2 beds
1 bath
74 Fore Street, London N18
London, England · N18
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£16,457
↗ 17%After 5 Years
Change In Property Value
£32,517
↗ 10%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,848 | £20,146 | £20,649 | £21,166 | £21,801 | £103,609 |
| Total Expenses | £16,482 | £16,558 | £16,652 | £16,747 | £16,853 | £83,292 |
| Profit Before Tax | £3,366 | £3,588 | £3,998 | £4,419 | £4,947 | £20,317 |
| Profit After Tax | £2,726 | £2,906 | £3,238 | £3,579 | £4,007 | £16,457 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £2,729 | £2,909 | £9,538 | £14,825 | £18,972 | £48,974 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change