Flat
N4
1 bed
1 bath
Stapleton Hall Road, London N4
London, England · N4
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£33,991
↗ 23%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,156 | £30,608 | £31,374 | £32,158 | £33,123 | £157,418 |
| Total Expenses | £22,869 | £22,961 | £23,080 | £23,202 | £23,341 | £115,454 |
| Profit Before Tax | £7,287 | £7,648 | £8,293 | £8,956 | £9,781 | £41,965 |
| Profit After Tax | £5,902 | £6,195 | £6,718 | £7,254 | £7,923 | £33,991 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £5,907 | £6,199 | £15,718 | £23,319 | £29,301 | £80,444 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change