Flat
N14
5 beds
2 baths
Ashfield Road, London N14
London, England · N14
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£-5,543
↘ -2%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
29%
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 | £30,600 | £31,059 | £31,835 | £32,631 | £33,610 | £159,736 |
| Total Expenses | £32,833 | £32,924 | £33,045 | £33,168 | £33,309 | £165,279 |
| Profit Before Tax | £-2,233 | £-1,865 | £-1,210 | £-537 | £301 | £-5,543 |
| Profit After Tax | £-2,233 | £-1,865 | £-1,210 | £-537 | £301 | £-5,543 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £-2,226 | £-1,858 | £12,791 | £24,453 | £33,557 | £66,717 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change