Flat
N4
2 beds
1 bath
Yonge Park, London N4
London, England · N4
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£41,028
↗ 24%After 5 Years
Change In Property Value
£54,195
↗ 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 | £35,172 | £35,700 | £36,592 | £37,507 | £38,632 | £183,603 |
| Total Expenses | £26,347 | £26,445 | £26,578 | £26,713 | £26,868 | £132,950 |
| Profit Before Tax | £8,825 | £9,254 | £10,015 | £10,794 | £11,764 | £50,652 |
| Profit After Tax | £7,149 | £7,496 | £8,112 | £8,743 | £9,529 | £41,028 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £7,154 | £7,501 | £18,612 | £27,486 | £34,470 | £95,223 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| 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