Flat
N4
1 bed
1 bath
Vale Road, London N4
London, England · N4
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£29,239
↗ 23%After 5 Years
Change In Property Value
£41,291
↗ 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 | £26,796 | £27,198 | £27,878 | £28,575 | £29,432 | £139,879 |
| Total Expenses | £20,550 | £20,636 | £20,747 | £20,860 | £20,989 | £103,781 |
| Profit Before Tax | £6,246 | £6,562 | £7,131 | £7,715 | £8,443 | £36,098 |
| Profit After Tax | £5,060 | £5,315 | £5,776 | £6,249 | £6,839 | £29,239 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £5,064 | £5,319 | £13,776 | £20,529 | £25,842 | £70,530 |
| Return From Rental Income (%) | 4% | 4% | 4% | 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