Flat
N2
3 beds
1 bath
Elmshurst Crescent, London N2
London, England · N2
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£30,017
↗ 22%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,056 | £28,477 | £29,189 | £29,918 | £30,816 | £146,456 |
| Total Expenses | £21,667 | £21,756 | £21,870 | £21,987 | £22,119 | £109,398 |
| Profit Before Tax | £6,389 | £6,721 | £7,319 | £7,932 | £8,697 | £37,058 |
| Profit After Tax | £5,175 | £5,444 | £5,928 | £6,425 | £7,045 | £30,017 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £5,179 | £5,448 | £14,429 | £21,598 | £27,235 | £73,889 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change