Flat
N9
3 beds
1 bath
Bounces Road, London N9
London, England · N9
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£21,025
↗ 20%After 5 Years
Change In Property Value
£35,098
↗ 10%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,104 | £22,436 | £22,996 | £23,571 | £24,279 | £115,386 |
| Total Expenses | £17,700 | £17,779 | £17,878 | £17,979 | £18,093 | £89,429 |
| Profit Before Tax | £4,404 | £4,657 | £5,118 | £5,592 | £6,186 | £25,957 |
| Profit After Tax | £3,567 | £3,772 | £4,146 | £4,529 | £5,010 | £21,025 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £3,571 | £3,775 | £10,946 | £16,668 | £21,163 | £56,122 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 16% | 20% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change