Flat
N9
2 beds
1 bath
Church Street, London N9
London, England · N9
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£18,831
↗ 19%After 5 Years
Change In Property Value
£32,517
↗ 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 | £20,472 | £20,779 | £21,299 | £21,831 | £22,486 | £106,867 |
| Total Expenses | £16,545 | £16,622 | £16,716 | £16,814 | £16,922 | £83,618 |
| Profit Before Tax | £3,927 | £4,158 | £4,582 | £5,017 | £5,564 | £23,249 |
| Profit After Tax | £3,181 | £3,368 | £3,712 | £4,064 | £4,507 | £18,831 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £3,184 | £3,371 | £10,012 | £15,310 | £19,472 | £51,348 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| 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