Flat
N8
2 beds
2 baths
Alington House, 1 Mary Neuner Rd, London N8
London, England · N8
View property listing
Initial Investment
£204,800First YearProfit From Rental Income
£47,456
↗ 23%After 5 Years
Change In Property Value
£63,795
↗ 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 | £40,788 | £41,400 | £42,435 | £43,496 | £44,801 | £212,919 |
| Total Expenses | £30,598 | £30,705 | £30,852 | £31,002 | £31,175 | £154,331 |
| Profit Before Tax | £10,190 | £10,695 | £11,583 | £12,494 | £13,626 | £58,588 |
| Profit After Tax | £8,254 | £8,663 | £9,382 | £10,120 | £11,037 | £47,456 |
| Change In Property Value | £6 | £6 | £12,360 | £22,063 | £29,360 | £63,795 |
| Net Return | £8,260 | £8,669 | £21,743 | £32,183 | £40,397 | £111,252 |
| 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