Flat
N3
2 beds
1 bath
Regents Park Road, London N3
London, England · N3
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£47,886
↗ 22%After 5 Years
Change In Property Value
£67,099
↗ 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 | £42,252 | £42,886 | £43,958 | £45,057 | £46,409 | £220,561 |
| Total Expenses | £32,014 | £32,123 | £32,274 | £32,427 | £32,605 | £161,443 |
| Profit Before Tax | £10,238 | £10,762 | £11,684 | £12,630 | £13,803 | £59,118 |
| Profit After Tax | £8,293 | £8,718 | £9,464 | £10,230 | £11,181 | £47,886 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £8,299 | £8,724 | £22,465 | £33,435 | £42,061 | £114,984 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change