Flat
N12
4 beds
2 baths
Crescent Way, London, London N12
London, England · N12
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£44,195
↗ 21%After 5 Years
Change In Property Value
£66,066
↗ 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 | £40,860 | £41,473 | £42,510 | £43,572 | £44,880 | £213,295 |
| Total Expenses | £31,478 | £31,585 | £31,732 | £31,882 | £32,055 | £158,733 |
| Profit Before Tax | £9,382 | £9,888 | £10,778 | £11,690 | £12,824 | £54,562 |
| Profit After Tax | £7,599 | £8,009 | £8,730 | £9,469 | £10,388 | £44,195 |
| Change In Property Value | £6 | £6 | £12,800 | £22,848 | £30,405 | £66,066 |
| Net Return | £7,606 | £8,015 | £21,530 | £32,318 | £40,792 | £110,261 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change