Flat
N14
0 beds
1 bath
Park Road, Southgate, London N14
London, England · N14
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£13,397
↗ 18%After 5 Years
Change In Property Value
£25,291
↗ 10%After 5 Years
Return On Investment
52%
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 | £15,816 | £16,053 | £16,455 | £16,866 | £17,372 | £82,562 |
| Total Expenses | £13,057 | £13,121 | £13,199 | £13,279 | £13,367 | £66,022 |
| Profit Before Tax | £2,759 | £2,932 | £3,256 | £3,587 | £4,005 | £16,540 |
| Profit After Tax | £2,235 | £2,375 | £2,637 | £2,906 | £3,244 | £13,397 |
| Change In Property Value | £2 | £2 | £4,900 | £8,747 | £11,639 | £25,291 |
| Net Return | £2,237 | £2,378 | £7,537 | £11,652 | £14,884 | £38,688 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change