Flat
N13
1 bed
1 bath
Cherry Blossom Close, London N13
London, England · N13
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£-118,881
↘ -156%After 5 Years
Change In Property Value
£25,802
↗ 10%After 5 Years
Return On Investment
-122%
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 | £16,140 | £16,382 | £16,792 | £17,211 | £17,728 | £84,253 |
| Total Expenses | £39,324 | £39,987 | £40,625 | £41,277 | £41,921 | £203,134 |
| Profit Before Tax | £-23,184 | £-23,605 | £-23,834 | £-24,065 | £-24,193 | £-118,881 |
| Profit After Tax | £-23,184 | £-23,605 | £-23,834 | £-24,065 | £-24,193 | £-118,881 |
| Change In Property Value | £2 | £2 | £4,999 | £8,923 | £11,874 | £25,802 |
| Net Return | £-23,181 | £-23,603 | £-18,834 | £-15,142 | £-12,319 | £-93,079 |
| Return From Rental Income (%) | -31% | -31% | -31% | -32% | -32% | -156% |
| Total Net Return (%) | -31% | -31% | -25% | -20% | -16% | -122% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change