Flat
N13
1 bed
1 bath
St Pauls Rise, Palmers Green, London N13
London, England · N13
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£3,876
↗ 5%After 5 Years
Change In Property Value
£24,259
↗ 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 | £13,164 | £13,361 | £13,695 | £14,038 | £14,459 | £68,718 |
| Total Expenses | £12,640 | £12,706 | £12,782 | £12,860 | £12,945 | £63,933 |
| Profit Before Tax | £524 | £656 | £913 | £1,178 | £1,514 | £4,785 |
| Profit After Tax | £424 | £531 | £740 | £954 | £1,226 | £3,876 |
| Change In Property Value | £2 | £2 | £4,700 | £8,390 | £11,164 | £24,259 |
| Net Return | £427 | £533 | £5,440 | £9,344 | £12,391 | £28,134 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 8% | 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