Flat
N4
0 beds
1 bath
Duckett Road, Harringay Ladder N4
London, England · N4
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£7,562
↗ 15%After 5 Years
Change In Property Value
£17,549
↗ 10%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,388 | £11,559 | £11,848 | £12,144 | £12,508 | £59,447 |
| Total Expenses | £9,884 | £9,947 | £10,018 | £10,092 | £10,171 | £50,112 |
| Profit Before Tax | £1,504 | £1,612 | £1,829 | £2,052 | £2,337 | £9,335 |
| Profit After Tax | £1,219 | £1,306 | £1,482 | £1,662 | £1,893 | £7,562 |
| Change In Property Value | £2 | £2 | £3,400 | £6,069 | £8,076 | £17,549 |
| Net Return | £1,220 | £1,308 | £4,882 | £7,731 | £9,969 | £25,110 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change