Flat
N4
1 bed
1 bath
N4
London, England · N4
View property listing
Initial Investment
£156,465First YearProfit From Rental Income
£36,767
↗ 23%After 5 Years
Change In Property Value
£49,539
↗ 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 | £32,148 | £32,630 | £33,446 | £34,282 | £35,311 | £167,817 |
| Total Expenses | £24,255 | £24,349 | £24,474 | £24,601 | £24,747 | £122,425 |
| Profit Before Tax | £7,893 | £8,281 | £8,972 | £9,681 | £10,564 | £45,392 |
| Profit After Tax | £6,393 | £6,708 | £7,268 | £7,842 | £8,557 | £36,767 |
| Change In Property Value | £5 | £5 | £9,598 | £17,133 | £22,799 | £49,539 |
| Net Return | £6,398 | £6,713 | £16,866 | £24,974 | £31,356 | £86,307 |
| 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