Flat
N11
4 beds
2 baths
Bexhill Road, London N11
London, England · N11
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£9,295
↗ 5%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
36%
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 | £30,000 | £30,450 | £31,211 | £31,992 | £32,951 | £156,604 |
| Total Expenses | £28,805 | £28,896 | £29,015 | £29,137 | £29,276 | £145,129 |
| Profit Before Tax | £1,195 | £1,554 | £2,196 | £2,855 | £3,676 | £11,475 |
| Profit After Tax | £968 | £1,259 | £1,779 | £2,312 | £2,977 | £9,295 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £974 | £1,265 | £13,779 | £23,733 | £31,482 | £71,232 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 12% | 16% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change