Flat
N20
1 bed
1 bath
Oxford Gardens, Whetstone, London N20
London, England · N20
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£-14,172
↘ -13%After 5 Years
Change In Property Value
£36,646
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,196 | £14,409 | £14,769 | £15,138 | £15,593 | £74,105 |
| Total Expenses | £17,504 | £17,572 | £17,651 | £17,731 | £17,819 | £88,277 |
| Profit Before Tax | £-3,308 | £-3,163 | £-2,881 | £-2,593 | £-2,227 | £-14,172 |
| Profit After Tax | £-3,308 | £-3,163 | £-2,881 | £-2,593 | £-2,227 | £-14,172 |
| Change In Property Value | £4 | £4 | £7,100 | £12,674 | £16,865 | £36,646 |
| Net Return | £-3,305 | £-3,159 | £4,219 | £10,081 | £14,638 | £22,474 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change