Flat
N11
2 beds
1 bath
Hartland Court, Hartland Road N11
London, England · N11
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£19,208
↗ 16%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
48%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,216 | £24,579 | £25,194 | £25,824 | £26,598 | £126,411 |
| Total Expenses | £20,300 | £20,405 | £20,531 | £20,660 | £20,801 | £102,697 |
| Profit Before Tax | £3,916 | £4,174 | £4,663 | £5,164 | £5,797 | £23,714 |
| Profit After Tax | £3,172 | £3,381 | £3,777 | £4,183 | £4,696 | £19,208 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £3,176 | £3,385 | £11,277 | £17,570 | £22,511 | £57,919 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change