Flat
N15
1 bed
1 bath
Twyford House, Chisley Road, London N15
London, England · N15
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£2,319
↗ 4%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
38%
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 | £12,912 | £13,106 | £13,433 | £13,769 | £14,182 | £67,402 |
| Total Expenses | £12,697 | £12,796 | £12,904 | £13,013 | £13,129 | £64,540 |
| Profit Before Tax | £215 | £309 | £530 | £756 | £1,053 | £2,863 |
| Profit After Tax | £174 | £251 | £429 | £612 | £853 | £2,319 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £176 | £253 | £4,429 | £7,752 | £10,355 | £22,965 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change