Flat
N19
2 beds
1 bath
Hornsey Road, London N19
London, England · N19
View property listing
Initial Investment
£147,750First YearProfit From Rental Income
£-6,666
↘ -5%After 5 Years
Change In Property Value
£46,969
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,016 | £20,316 | £20,824 | £21,345 | £21,985 | £104,486 |
| Total Expenses | £22,054 | £22,130 | £22,223 | £22,319 | £22,426 | £111,153 |
| Profit Before Tax | £-2,038 | £-1,814 | £-1,399 | £-975 | £-441 | £-6,666 |
| Profit After Tax | £-2,038 | £-1,814 | £-1,399 | £-975 | £-441 | £-6,666 |
| Change In Property Value | £5 | £5 | £9,100 | £16,244 | £21,616 | £46,969 |
| Net Return | £-2,033 | £-1,809 | £7,701 | £15,269 | £21,175 | £40,303 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change