Flat
N9
1 bed
1 bath
Bridlington Road, London N9
London, England · N9
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£5,853
↗ 12%After 5 Years
Change In Property Value
£17,033
↗ 10%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,728 | £10,889 | £11,161 | £11,440 | £11,783 | £56,002 |
| Total Expenses | £9,619 | £9,681 | £9,751 | £9,823 | £9,900 | £48,775 |
| Profit Before Tax | £1,109 | £1,208 | £1,410 | £1,617 | £1,883 | £7,226 |
| Profit After Tax | £898 | £978 | £1,142 | £1,310 | £1,525 | £5,853 |
| Change In Property Value | £2 | £2 | £3,300 | £5,891 | £7,839 | £17,033 |
| Net Return | £900 | £980 | £4,442 | £7,200 | £9,364 | £22,886 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change