Flat
N3
2 beds
1 bath
Nether Street, London N3
London, England · N3
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£32,714
↗ 21%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,876 | £31,339 | £32,123 | £32,926 | £33,913 | £161,177 |
| Total Expenses | £23,933 | £24,026 | £24,147 | £24,271 | £24,412 | £120,789 |
| Profit Before Tax | £6,943 | £7,314 | £7,976 | £8,655 | £9,501 | £40,388 |
| Profit After Tax | £5,624 | £5,924 | £6,460 | £7,010 | £7,696 | £32,714 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £5,628 | £5,929 | £15,961 | £23,968 | £30,262 | £81,748 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 20% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change