Flat
N14
3 beds
2 baths
Chase Side, Southgate, London N14
London, England · N14
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£39,733
↗ 16%After 5 Years
Change In Property Value
£74,841
↗ 10%After 5 Years
Return On Investment
47%
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 | £46,812 | £47,514 | £48,702 | £49,920 | £51,417 | £244,365 |
| Total Expenses | £38,627 | £38,816 | £39,046 | £39,281 | £39,542 | £195,312 |
| Profit Before Tax | £8,185 | £8,698 | £9,656 | £10,638 | £11,875 | £49,053 |
| Profit After Tax | £6,630 | £7,046 | £7,821 | £8,617 | £9,619 | £39,733 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £6,637 | £7,053 | £22,322 | £34,500 | £44,062 | £114,574 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change