Flat
N13
1 bed
1 bath
Cherry Blossom Close, Palmers Green N13
London, England · N13
View property listing
Initial Investment
£71,498First YearProfit From Rental Income
£13,299
↗ 19%After 5 Years
Change In Property Value
£24,258
↗ 10%After 5 Years
Return On Investment
53%
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 | £15,720 | £15,956 | £16,355 | £16,764 | £17,266 | £82,061 |
| Total Expenses | £12,967 | £13,039 | £13,123 | £13,209 | £13,304 | £65,642 |
| Profit Before Tax | £2,753 | £2,917 | £3,232 | £3,554 | £3,963 | £16,418 |
| Profit After Tax | £2,230 | £2,363 | £2,618 | £2,879 | £3,210 | £13,299 |
| Change In Property Value | £2 | £2 | £4,700 | £8,389 | £11,164 | £24,258 |
| Net Return | £2,232 | £2,365 | £7,318 | £11,268 | £14,374 | £37,557 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change