Flat
N8
0 beds
1 bath
Queens Parade, Green Lanes, London, London N8
London, England · N8
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£104,638
↗ 24%After 5 Years
Change In Property Value
£129,036
↗ 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 | £82,500 | £83,737 | £85,831 | £87,977 | £90,616 | £430,661 |
| Total Expenses | £59,844 | £60,014 | £60,266 | £60,524 | £60,831 | £301,478 |
| Profit Before Tax | £22,656 | £23,724 | £25,565 | £27,452 | £29,785 | £129,183 |
| Profit After Tax | £18,352 | £19,216 | £20,708 | £22,236 | £24,126 | £104,638 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £18,364 | £19,229 | £45,708 | £66,862 | £83,510 | £233,674 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| 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