Flat
N4
2 beds
2 baths
Devan Grove, London N4
London, England · N4
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£23,036
↗ 10%After 5 Years
Change In Property Value
£70,712
↗ 10%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,200 | £37,758 | £38,702 | £39,669 | £40,860 | £194,189 |
| Total Expenses | £32,897 | £32,999 | £33,137 | £33,277 | £33,439 | £165,749 |
| Profit Before Tax | £4,303 | £4,759 | £5,565 | £6,392 | £7,421 | £28,440 |
| Profit After Tax | £3,485 | £3,855 | £4,508 | £5,178 | £6,011 | £23,036 |
| Change In Property Value | £7 | £7 | £13,700 | £24,455 | £32,543 | £70,712 |
| Net Return | £3,492 | £3,861 | £18,208 | £29,633 | £38,553 | £93,748 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change