Flat
N22
0 beds
0 baths
High Road, London N22
London, England · N22
View property listing
Initial Investment
£13,000First YearProfit From Rental Income
£-7,667
↘ -59%After 5 Years
Change In Property Value
£4,129
↗ 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 | £2,280 | £2,314 | £2,372 | £2,431 | £2,504 | £11,902 |
| Total Expenses | £3,815 | £3,864 | £3,913 | £3,963 | £4,013 | £19,568 |
| Profit Before Tax | £-1,535 | £-1,550 | £-1,541 | £-1,532 | £-1,509 | £-7,667 |
| Profit After Tax | £-1,535 | £-1,550 | £-1,541 | £-1,532 | £-1,509 | £-7,667 |
| Change In Property Value | £0 | £0 | £800 | £1,428 | £1,900 | £4,129 |
| Net Return | £-1,535 | £-1,550 | £-741 | £-104 | £392 | £-3,537 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -59% |
| Total Net Return (%) | -12% | -12% | -6% | -1% | 3% | -27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change