Flat
N12
3 beds
1 bath
Dale Grove, London N12
London, England · N12
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-4,187
↘ -2%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
29%
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 | £33,000 | £33,495 | £34,332 | £35,191 | £36,246 | £172,264 |
| Total Expenses | £35,056 | £35,152 | £35,278 | £35,408 | £35,556 | £176,451 |
| Profit Before Tax | £-2,056 | £-1,657 | £-946 | £-217 | £690 | £-4,187 |
| Profit After Tax | £-2,056 | £-1,657 | £-946 | £-217 | £690 | £-4,187 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £-2,049 | £-1,649 | £14,054 | £26,558 | £36,321 | £73,235 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 14% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change