Flat
N9
2 beds
1 bath
Cloda Court, Fore Street, London N9
London, England · N9
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£16,254
↗ 18%After 5 Years
Change In Property Value
£29,420
↗ 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 | £18,528 | £18,806 | £19,276 | £19,758 | £20,351 | £96,719 |
| Total Expenses | £15,160 | £15,234 | £15,324 | £15,416 | £15,518 | £76,652 |
| Profit Before Tax | £3,368 | £3,572 | £3,952 | £4,342 | £4,833 | £20,067 |
| Profit After Tax | £2,728 | £2,893 | £3,201 | £3,517 | £3,915 | £16,254 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £2,731 | £2,896 | £8,901 | £13,692 | £17,454 | £45,674 |
| 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