Flat
N8
1 bed
1 bath
Mary Neuner Road, London N8
London, England · N8
View property listing
Initial Investment
£148,625First YearProfit From Rental Income
£32,923
↗ 22%After 5 Years
Change In Property Value
£47,227
↗ 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 | £30,192 | £30,645 | £31,411 | £32,196 | £33,162 | £157,606 |
| Total Expenses | £23,171 | £23,262 | £23,381 | £23,504 | £23,643 | £116,960 |
| Profit Before Tax | £7,021 | £7,383 | £8,030 | £8,693 | £9,519 | £40,646 |
| Profit After Tax | £5,687 | £5,980 | £6,504 | £7,041 | £7,711 | £32,923 |
| Change In Property Value | £5 | £5 | £9,150 | £16,333 | £21,735 | £47,227 |
| Net Return | £5,692 | £5,985 | £15,654 | £23,374 | £29,445 | £80,150 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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