Flat
N9
1 bed
1 bath
Ainsley Close, London N9
London, England · N9
View property listing
Initial Investment
£63,998First YearProfit From Rental Income
£9,720
↗ 15%After 5 Years
Change In Property Value
£21,677
↗ 10%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,644 | £13,849 | £14,195 | £14,550 | £14,986 | £71,224 |
| Total Expenses | £11,696 | £11,762 | £11,840 | £11,919 | £12,006 | £59,223 |
| Profit Before Tax | £1,948 | £2,086 | £2,355 | £2,630 | £2,981 | £12,000 |
| Profit After Tax | £1,578 | £1,690 | £1,907 | £2,131 | £2,414 | £9,720 |
| Change In Property Value | £2 | £2 | £4,200 | £7,497 | £9,976 | £21,677 |
| Net Return | £1,580 | £1,692 | £6,107 | £9,628 | £12,391 | £31,398 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change