Flat
N13
3 beds
1 bath
The Fairway, Palmers Green, London N13
London, England · N13
View property listing
Initial Investment
£198,497First YearProfit From Rental Income
£35,645
↗ 18%After 5 Years
Change In Property Value
£61,937
↗ 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 | £36,924 | £37,478 | £38,415 | £39,375 | £40,556 | £192,748 |
| Total Expenses | £29,497 | £29,599 | £29,735 | £29,875 | £30,036 | £148,742 |
| Profit Before Tax | £7,427 | £7,879 | £8,680 | £9,500 | £10,521 | £44,006 |
| Profit After Tax | £6,016 | £6,382 | £7,030 | £7,695 | £8,522 | £35,645 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £6,022 | £6,388 | £19,031 | £29,115 | £37,026 | £97,582 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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