Flat
N13
0 beds
5 baths
Green Lanes, Palmer's Green, London N13
London, England · N13
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£136,142
↗ 34%After 5 Years
Change In Property Value
£118,713
↗ 10%After 5 Years
Return On Investment
63%
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 | £86,556 | £87,854 | £90,051 | £92,302 | £95,071 | £451,834 |
| Total Expenses | £56,282 | £56,458 | £56,720 | £56,989 | £57,309 | £283,758 |
| Profit Before Tax | £30,274 | £31,397 | £33,330 | £35,313 | £37,762 | £168,076 |
| Profit After Tax | £24,522 | £25,431 | £26,998 | £28,603 | £30,587 | £136,142 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £24,534 | £25,443 | £49,998 | £69,659 | £85,221 | £254,854 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 6% | 6% | 12% | 17% | 21% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change