Flat
N14
2 beds
2 baths
Chase Side, London N14
London, England · N14
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£32,205
↗ 16%After 5 Years
Change In Property Value
£61,421
↗ 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 | £38,412 | £38,988 | £39,963 | £40,962 | £42,191 | £200,516 |
| Total Expenses | £31,790 | £31,947 | £32,138 | £32,333 | £32,549 | £160,757 |
| Profit Before Tax | £6,622 | £7,041 | £7,825 | £8,629 | £9,642 | £39,759 |
| Profit After Tax | £5,364 | £5,703 | £6,338 | £6,989 | £7,810 | £32,205 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £5,370 | £5,709 | £18,238 | £28,231 | £36,077 | £93,626 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change