Flat
N4
0 beds
1 bath
Salisbury Road, Haringey N4
London, England · N4
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£7,570
↗ 15%After 5 Years
Change In Property Value
£17,544
↗ 10%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,388 | £11,559 | £11,848 | £12,144 | £12,508 | £59,447 |
| Total Expenses | £9,882 | £9,945 | £10,017 | £10,090 | £10,169 | £50,102 |
| Profit Before Tax | £1,506 | £1,614 | £1,831 | £2,054 | £2,339 | £9,345 |
| Profit After Tax | £1,220 | £1,307 | £1,483 | £1,664 | £1,895 | £7,570 |
| Change In Property Value | £2 | £2 | £3,399 | £6,067 | £8,074 | £17,544 |
| Net Return | £1,222 | £1,309 | £4,882 | £7,731 | £9,969 | £25,113 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change