Flat
N11
3 beds
1 bath
Waterfall Road, Southgate N11
London, England · N11
View property listing
Initial Investment
£119,747First YearProfit From Rental Income
£23,862
↗ 20%After 5 Years
Change In Property Value
£38,710
↗ 10%After 5 Years
Return On Investment
52%
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 | £19,200 | £19,280 | £19,382 | £19,486 | £19,604 | £96,952 |
| Profit Before Tax | £5,016 | £5,300 | £5,812 | £6,337 | £6,994 | £29,459 |
| Profit After Tax | £4,063 | £4,293 | £4,708 | £5,133 | £5,665 | £23,862 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,710 |
| Net Return | £4,067 | £4,296 | £12,208 | £18,521 | £23,480 | £62,572 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change