Flat
N18
2 beds
1 bath
Culpepper Close N18
London, England · N18
View property listing
Initial Investment
£82,999First YearProfit From Rental Income
£12,865
↗ 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 | £17,004 | £17,259 | £17,691 | £18,133 | £18,677 | £88,763 |
| Total Expenses | £14,413 | £14,484 | £14,570 | £14,658 | £14,755 | £72,881 |
| Profit Before Tax | £2,591 | £2,775 | £3,120 | £3,474 | £3,921 | £15,883 |
| Profit After Tax | £2,099 | £2,248 | £2,527 | £2,814 | £3,176 | £12,865 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £2,102 | £2,250 | £7,928 | £12,453 | £16,003 | £40,736 |
| 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