Flat
N9
2 beds
1 bath
Lichfield Road, London N9
London, England · N9
View property listing
Initial Investment
£89,997First YearProfit From Rental Income
£16,684
↗ 19%After 5 Years
Change In Property Value
£29,936
↗ 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 | £18,852 | £19,135 | £19,613 | £20,103 | £20,707 | £98,410 |
| Total Expenses | £15,391 | £15,465 | £15,556 | £15,649 | £15,752 | £77,812 |
| Profit Before Tax | £3,461 | £3,670 | £4,057 | £4,455 | £4,955 | £20,598 |
| Profit After Tax | £2,804 | £2,972 | £3,286 | £3,608 | £4,013 | £16,684 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £2,807 | £2,975 | £9,086 | £13,961 | £17,790 | £46,620 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 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