Flat
N8
2 beds
2 baths
Alington House, 1 Mary Neuner Road, London, London N8
London, England · N8
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£42,209
↗ 23%After 5 Years
Change In Property Value
£57,808
↗ 10%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,960 | £37,514 | £38,452 | £39,414 | £40,596 | £192,936 |
| Total Expenses | £27,914 | £28,015 | £28,152 | £28,292 | £28,453 | £140,827 |
| Profit Before Tax | £9,046 | £9,499 | £10,300 | £11,121 | £12,143 | £52,109 |
| Profit After Tax | £7,327 | £7,694 | £8,343 | £9,008 | £9,836 | £42,209 |
| Change In Property Value | £6 | £6 | £11,200 | £19,992 | £26,604 | £57,808 |
| Net Return | £7,333 | £7,700 | £19,543 | £29,001 | £36,440 | £100,017 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change