Flat
N13
1 bed
1 bath
Cherry Blossom Close, Palmers Green N13
London, England · N13
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£3,089
↗ 5%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
39%
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 | £12,324 | £12,509 | £12,822 | £13,142 | £13,536 | £64,333 |
| Total Expenses | £11,961 | £12,025 | £12,100 | £12,176 | £12,258 | £60,519 |
| Profit Before Tax | £363 | £483 | £722 | £967 | £1,279 | £3,814 |
| Profit After Tax | £294 | £392 | £585 | £783 | £1,036 | £3,089 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £296 | £394 | £4,985 | £8,637 | £11,487 | £25,800 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change