Flat
N8
3 beds
2 baths
Mary Neuner Road, London, Area N8
London, England · N8
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£12,421
↗ 4%After 5 Years
Change In Property Value
£98,067
↗ 10%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £45,600 | £46,284 | £47,441 | £48,627 | £50,086 | £238,038 |
| Total Expenses | £44,251 | £44,366 | £44,524 | £44,687 | £44,875 | £222,703 |
| Profit Before Tax | £1,349 | £1,918 | £2,917 | £3,940 | £5,211 | £15,335 |
| Profit After Tax | £1,092 | £1,554 | £2,363 | £3,192 | £4,221 | £12,421 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £1,102 | £1,563 | £21,363 | £37,107 | £49,353 | £110,488 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 15% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change