Flat
N18
2 beds
1 bath
Swaythling Close, London N18
London, England · N18
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£12,910
↗ 16%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,016 | £17,271 | £17,703 | £18,146 | £18,690 | £88,826 |
| Total Expenses | £14,414 | £14,485 | £14,572 | £14,660 | £14,757 | £72,887 |
| Profit Before Tax | £2,602 | £2,786 | £3,132 | £3,486 | £3,933 | £15,939 |
| Profit After Tax | £2,108 | £2,257 | £2,537 | £2,824 | £3,186 | £12,910 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £2,110 | £2,259 | £7,937 | £12,463 | £16,013 | £40,782 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change