Flat
N4
3 beds
2 baths
Dragonfly Walk, Manor House, London N4
London, England · N4
View property listing
Initial Investment
£340,250First YearProfit From Rental Income
£85,334
↗ 25%After 5 Years
Change In Property Value
£102,712
↗ 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 | £66,660 | £67,660 | £69,351 | £71,085 | £73,218 | £347,974 |
| Total Expenses | £48,143 | £48,289 | £48,501 | £48,718 | £48,974 | £242,624 |
| Profit Before Tax | £18,517 | £19,371 | £20,851 | £22,367 | £24,244 | £105,350 |
| Profit After Tax | £14,999 | £15,691 | £16,889 | £18,117 | £19,638 | £85,334 |
| Change In Property Value | £10 | £10 | £19,900 | £35,522 | £47,270 | £102,712 |
| Net Return | £15,009 | £15,701 | £36,789 | £53,640 | £66,907 | £188,046 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 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