Flat
N9
2 beds
1 bath
Garfield House, Findon Road, London N9
London, England · N9
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£15,395
↗ 18%After 5 Years
Change In Property Value
£28,388
↗ 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 | £17,880 | £18,148 | £18,602 | £19,067 | £19,639 | £93,336 |
| Total Expenses | £14,699 | £14,771 | £14,860 | £14,950 | £15,050 | £74,330 |
| Profit Before Tax | £3,181 | £3,377 | £3,742 | £4,117 | £4,589 | £19,006 |
| Profit After Tax | £2,577 | £2,735 | £3,031 | £3,335 | £3,717 | £15,395 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £2,580 | £2,738 | £8,531 | £13,152 | £16,782 | £43,783 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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