Flat
N14
2 beds
1 bath
Chelmsford Road, London N14
London, England · N14
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-6,795
↘ -4%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
28%
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 | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £26,221 | £26,303 | £26,407 | £26,513 | £26,633 | £132,078 |
| Profit Before Tax | £-2,221 | £-1,943 | £-1,438 | £-920 | £-272 | £-6,795 |
| Profit After Tax | £-2,221 | £-1,943 | £-1,438 | £-920 | £-272 | £-6,795 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-2,216 | £-1,938 | £9,562 | £18,715 | £25,857 | £49,981 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change