Flat
N11
3 beds
1 bath
Elm Way, London N11
London, England · N11
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-1,555
↘ -1%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
31%
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 | £23,004 | £23,349 | £23,933 | £24,531 | £25,267 | £120,084 |
| Total Expenses | £24,138 | £24,218 | £24,320 | £24,423 | £24,540 | £121,639 |
| Profit Before Tax | £-1,134 | £-869 | £-387 | £108 | £727 | £-1,555 |
| Profit After Tax | £-1,134 | £-869 | £-387 | £108 | £727 | £-1,555 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £-1,129 | £-864 | £9,613 | £17,958 | £24,481 | £50,059 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change