Flat
N7
2 beds
0 baths
Carronade Court, Eden Grove, London N7
London, England · N7
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£40,502
↗ 25%After 5 Years
Change In Property Value
£51,511
↗ 10%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,936 | £34,445 | £35,306 | £36,189 | £37,274 | £177,151 |
| Total Expenses | £25,191 | £25,288 | £25,417 | £25,550 | £25,701 | £127,147 |
| Profit Before Tax | £8,745 | £9,157 | £9,889 | £10,639 | £11,574 | £50,003 |
| Profit After Tax | £7,083 | £7,417 | £8,010 | £8,618 | £9,375 | £40,502 |
| Change In Property Value | £5 | £5 | £9,980 | £17,815 | £23,706 | £51,511 |
| Net Return | £7,088 | £7,422 | £17,990 | £26,432 | £33,081 | £92,014 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change