Flat
N9
1 bed
1 bath
Central Avenue, London N9
London, England · N9
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£8,001
↗ 14%After 5 Years
Change In Property Value
£19,613
↗ 10%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,348 | £12,533 | £12,847 | £13,168 | £13,563 | £64,458 |
| Total Expenses | £10,773 | £10,838 | £10,912 | £10,988 | £11,070 | £54,580 |
| Profit Before Tax | £1,575 | £1,696 | £1,935 | £2,180 | £2,493 | £9,878 |
| Profit After Tax | £1,276 | £1,373 | £1,567 | £1,766 | £2,019 | £8,001 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £1,278 | £1,375 | £5,367 | £8,549 | £11,046 | £27,615 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change