Flat
N4
1 bed
1 bath
Mount View Road, Stroud Green N4
London, England · N4
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£15,119
↗ 20%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,752 | £17,003 | £17,428 | £17,864 | £18,400 | £87,448 |
| Total Expenses | £13,594 | £13,665 | £13,751 | £13,838 | £13,934 | £68,782 |
| Profit Before Tax | £3,158 | £3,338 | £3,678 | £4,026 | £4,466 | £18,666 |
| Profit After Tax | £2,558 | £2,704 | £2,979 | £3,261 | £3,617 | £15,119 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £2,561 | £2,706 | £7,979 | £12,186 | £15,494 | £40,927 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 16% | 20% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change