Flat
N9
1 bed
1 bath
Linnet Close, London N9
London, England · N9
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£4,140
↗ 6%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £11,989 | £12,053 | £12,128 | £12,205 | £12,288 | £60,663 |
| Profit Before Tax | £612 | £736 | £980 | £1,231 | £1,552 | £5,111 |
| Profit After Tax | £495 | £596 | £794 | £997 | £1,257 | £4,140 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £498 | £598 | £5,194 | £8,852 | £11,708 | £26,850 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change