Flat
N14
2 beds
2 baths
25 Conway Road, Southgate, London, Greater London N14
London, England · N14
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£22,132
↗ 16%After 5 Years
Change In Property Value
£43,356
↗ 10%After 5 Years
Return On Investment
48%
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 | £27,120 | £27,527 | £28,215 | £28,920 | £29,788 | £141,570 |
| Total Expenses | £22,588 | £22,702 | £22,840 | £22,981 | £23,136 | £114,246 |
| Profit Before Tax | £4,533 | £4,825 | £5,375 | £5,939 | £6,652 | £27,324 |
| Profit After Tax | £3,671 | £3,908 | £4,354 | £4,811 | £5,388 | £22,132 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £3,676 | £3,912 | £12,754 | £19,805 | £25,341 | £65,488 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change