Flat
N14
3 beds
1 bath
The Fairway, Southgate, London N14
London, England · N14
View property listing
Initial Investment
£223,000First YearProfit From Rental Income
£40,790
↗ 18%After 5 Years
Change In Property Value
£69,163
↗ 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 | £41,232 | £41,850 | £42,897 | £43,969 | £45,288 | £215,237 |
| Total Expenses | £32,705 | £32,813 | £32,961 | £33,112 | £33,287 | £164,878 |
| Profit Before Tax | £8,527 | £9,037 | £9,936 | £10,857 | £12,002 | £50,358 |
| Profit After Tax | £6,907 | £7,320 | £8,048 | £8,794 | £9,721 | £40,790 |
| Change In Property Value | £7 | £7 | £13,400 | £23,919 | £31,830 | £69,163 |
| Net Return | £6,913 | £7,327 | £21,448 | £32,714 | £41,551 | £109,953 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change