Flat
N3
2 beds
2 baths
Abingdon Road, London N3
London, England · N3
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£24,032
↗ 20%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,372 | £24,738 | £25,356 | £25,990 | £26,770 | £127,225 |
| Total Expenses | £19,315 | £19,398 | £19,503 | £19,610 | £19,731 | £97,556 |
| Profit Before Tax | £5,057 | £5,340 | £5,853 | £6,380 | £7,039 | £29,669 |
| Profit After Tax | £4,096 | £4,325 | £4,741 | £5,168 | £5,702 | £24,032 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £4,100 | £4,329 | £12,241 | £18,556 | £23,517 | £62,742 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 20% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change