Flat
N4
3 beds
3 baths
Skyline Apartments, Devan Grove N4
London, England · N4
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£109,387
↗ 25%After 5 Years
Change In Property Value
£129,036
↗ 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 | £83,748 | £85,004 | £87,129 | £89,308 | £91,987 | £437,176 |
| Total Expenses | £59,969 | £60,140 | £60,396 | £60,657 | £60,968 | £302,130 |
| Profit Before Tax | £23,779 | £24,864 | £26,734 | £28,650 | £31,019 | £135,046 |
| Profit After Tax | £19,261 | £20,140 | £21,654 | £23,207 | £25,125 | £109,387 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £19,274 | £20,152 | £46,655 | £67,833 | £84,510 | £238,423 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 15% | 19% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change