Flat
N18
1 bed
1 bath
Hammond Court, Watermill Lane, London N18
London, England · N18
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£10,516
↗ 14%After 5 Years
Change In Property Value
£24,775
↗ 10%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,120 | £15,347 | £15,730 | £16,124 | £16,607 | £78,928 |
| Total Expenses | £13,034 | £13,103 | £13,184 | £13,267 | £13,358 | £65,946 |
| Profit Before Tax | £2,086 | £2,244 | £2,546 | £2,857 | £3,249 | £12,982 |
| Profit After Tax | £1,690 | £1,818 | £2,063 | £2,314 | £2,632 | £10,516 |
| Change In Property Value | £2 | £2 | £4,800 | £8,568 | £11,402 | £24,775 |
| Net Return | £1,692 | £1,820 | £6,863 | £10,882 | £14,034 | £35,291 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change