Flat
N20
0 beds
1 bath
3 Oakleigh Park North, London N20
London, England · N20
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£-13,108
↘ -17%After 5 Years
Change In Property Value
£26,323
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,200 | £10,353 | £10,612 | £10,877 | £11,203 | £53,245 |
| Total Expenses | £13,137 | £13,198 | £13,267 | £13,338 | £13,413 | £66,353 |
| Profit Before Tax | £-2,937 | £-2,845 | £-2,655 | £-2,461 | £-2,210 | £-13,108 |
| Profit After Tax | £-2,937 | £-2,845 | £-2,655 | £-2,461 | £-2,210 | £-13,108 |
| Change In Property Value | £3 | £3 | £5,100 | £9,104 | £12,114 | £26,323 |
| Net Return | £-2,935 | £-2,843 | £2,445 | £6,643 | £9,905 | £13,215 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 9% | 13% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change