Flat
N8
2 beds
2 baths
High Street, Purser Court High Street N8
London, England · N8
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£39,494
↗ 23%After 5 Years
Change In Property Value
£54,711
↗ 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 | £34,980 | £35,505 | £36,392 | £37,302 | £38,421 | £182,600 |
| Total Expenses | £26,526 | £26,624 | £26,756 | £26,891 | £27,045 | £133,842 |
| Profit Before Tax | £8,454 | £8,880 | £9,636 | £10,411 | £11,376 | £48,758 |
| Profit After Tax | £6,848 | £7,193 | £7,805 | £8,433 | £9,214 | £39,494 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £6,853 | £7,198 | £18,406 | £27,355 | £34,393 | £94,205 |
| Return From Rental Income (%) | 4% | 4% | 4% | 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