Flat
N4
2 beds
2 baths
Skylark Point, Newnton Close, Manor House, London N4
London, England · N4
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£57,049
↗ 25%After 5 Years
Change In Property Value
£71,744
↗ 10%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £46,560 | £47,258 | £48,440 | £49,651 | £51,140 | £243,050 |
| Total Expenses | £34,230 | £34,346 | £34,507 | £34,672 | £34,864 | £172,619 |
| Profit Before Tax | £12,330 | £12,912 | £13,933 | £14,979 | £16,277 | £70,431 |
| Profit After Tax | £9,987 | £10,459 | £11,286 | £12,133 | £13,184 | £57,049 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £9,994 | £10,466 | £25,186 | £36,945 | £46,202 | £128,793 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change