Flat
N9
0 beds
1 bath
Tramway Avenue, London N9
London, England · N9
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£6,291
↗ 12%After 5 Years
Change In Property Value
£17,544
↗ 10%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,052 | £11,218 | £11,498 | £11,786 | £12,139 | £57,693 |
| Total Expenses | £9,848 | £9,911 | £9,982 | £10,054 | £10,132 | £49,926 |
| Profit Before Tax | £1,204 | £1,307 | £1,517 | £1,732 | £2,007 | £7,767 |
| Profit After Tax | £975 | £1,059 | £1,229 | £1,403 | £1,626 | £6,291 |
| Change In Property Value | £2 | £2 | £3,399 | £6,067 | £8,074 | £17,544 |
| Net Return | £977 | £1,061 | £4,628 | £7,470 | £9,700 | £23,835 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change