Flat
N20
2 beds
1 bath
Flat, Heaton Court, Denham Road, London N20
London, England · N20
View property listing
Initial Investment
£100,325First YearProfit From Rental Income
£-13,782
↘ -14%After 5 Years
Change In Property Value
£32,982
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,780 | £12,972 | £13,296 | £13,628 | £14,037 | £66,713 |
| Total Expenses | £15,954 | £16,019 | £16,095 | £16,172 | £16,255 | £80,495 |
| Profit Before Tax | £-3,174 | £-3,048 | £-2,799 | £-2,543 | £-2,218 | £-13,782 |
| Profit After Tax | £-3,174 | £-3,048 | £-2,799 | £-2,543 | £-2,218 | £-13,782 |
| Change In Property Value | £3 | £3 | £6,390 | £11,406 | £15,179 | £32,982 |
| Net Return | £-3,171 | £-3,044 | £3,591 | £8,863 | £12,961 | £19,199 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change