Flat
N3
2 beds
1 bath
Etchingham Park Road, London N3
London, England · N3
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£39,203
↗ 22%After 5 Years
Change In Property Value
£56,776
↗ 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 | £35,748 | £36,284 | £37,191 | £38,121 | £39,265 | £186,609 |
| Total Expenses | £27,396 | £27,496 | £27,629 | £27,766 | £27,923 | £138,210 |
| Profit Before Tax | £8,352 | £8,789 | £9,562 | £10,355 | £11,342 | £48,399 |
| Profit After Tax | £6,765 | £7,119 | £7,745 | £8,387 | £9,187 | £39,203 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £6,771 | £7,124 | £18,745 | £28,023 | £35,316 | £95,979 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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