Flat
N6
2 beds
2 baths
Claremont Road, London N6
London, England · N6
View property listing
Initial Investment
£226,500First YearProfit From Rental Income
£50,463
↗ 22%After 5 Years
Change In Property Value
£70,195
↗ 10%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £44,196 | £44,859 | £45,980 | £47,130 | £48,544 | £230,709 |
| Total Expenses | £33,399 | £33,511 | £33,666 | £33,825 | £34,009 | £168,409 |
| Profit Before Tax | £10,797 | £11,348 | £12,314 | £13,305 | £14,535 | £62,300 |
| Profit After Tax | £8,746 | £9,192 | £9,975 | £10,777 | £11,773 | £50,463 |
| Change In Property Value | £7 | £7 | £13,600 | £24,276 | £32,305 | £70,195 |
| Net Return | £8,753 | £9,199 | £23,575 | £35,054 | £44,078 | £120,658 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change