Flat
N14
4 beds
1 bath
Harlech Road, London N14
London, England · N14
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£68,733
↗ 19%After 5 Years
Change In Property Value
£108,390
↗ 10%After 5 Years
Return On Investment
49%
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 | £64,620 | £65,589 | £67,229 | £68,910 | £70,977 | £337,325 |
| Total Expenses | £50,121 | £50,264 | £50,471 | £50,683 | £50,932 | £252,470 |
| Profit Before Tax | £14,499 | £15,326 | £16,758 | £18,227 | £20,045 | £84,856 |
| Profit After Tax | £11,744 | £12,414 | £13,574 | £14,764 | £16,237 | £68,733 |
| Change In Property Value | £11 | £11 | £21,000 | £37,486 | £49,883 | £108,390 |
| Net Return | £11,755 | £12,424 | £34,575 | £52,250 | £66,119 | £177,123 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 18% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change