Flat
N9
2 beds
1 bath
Chichester Road, London N9
London, England · N9
View property listing
Initial Investment
£163,497First YearProfit From Rental Income
£34,863
↗ 21%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,496 | £32,983 | £33,808 | £34,653 | £35,693 | £169,634 |
| Total Expenses | £25,087 | £25,182 | £25,307 | £25,435 | £25,582 | £126,593 |
| Profit Before Tax | £7,409 | £7,802 | £8,501 | £9,218 | £10,111 | £43,040 |
| Profit After Tax | £6,001 | £6,319 | £6,886 | £7,466 | £8,190 | £34,863 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,753 | £51,614 |
| Net Return | £6,006 | £6,324 | £16,886 | £25,317 | £31,943 | £86,476 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 20% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change