Flat
N4
2 beds
1 bath
Connaught Road, London N4
London, England · N4
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£36,322
↗ 23%After 5 Years
Change In Property Value
£49,034
↗ 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 | £31,824 | £32,301 | £33,109 | £33,937 | £34,955 | £166,126 |
| Total Expenses | £24,028 | £24,122 | £24,245 | £24,372 | £24,517 | £121,284 |
| Profit Before Tax | £7,796 | £8,180 | £8,863 | £9,564 | £10,438 | £44,842 |
| Profit After Tax | £6,315 | £6,625 | £7,179 | £7,747 | £8,455 | £36,322 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £6,319 | £6,630 | £16,680 | £24,705 | £31,021 | £85,355 |
| 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