Flat
N11
2 beds
1 bath
Marshalls Close, New Southgate N11
London, England · N11
View property listing
Initial Investment
£109,247First YearProfit From Rental Income
£17,787
↗ 16%After 5 Years
Change In Property Value
£35,613
↗ 10%After 5 Years
Return On Investment
49%
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 | £22,272 | £22,606 | £23,171 | £23,751 | £24,463 | £116,263 |
| Total Expenses | £18,642 | £18,738 | £18,853 | £18,971 | £19,100 | £94,304 |
| Profit Before Tax | £3,630 | £3,868 | £4,318 | £4,780 | £5,363 | £21,959 |
| Profit After Tax | £2,940 | £3,133 | £3,498 | £3,872 | £4,344 | £17,787 |
| Change In Property Value | £3 | £3 | £6,900 | £12,317 | £16,390 | £35,613 |
| Net Return | £2,944 | £3,137 | £10,398 | £16,188 | £20,734 | £53,400 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change