Flat
N15
1 bed
1 bath
Tottenham Green East, London N15
London, England · N15
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-126,788
↘ -114%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
-82%
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 | £22,596 | £22,935 | £23,508 | £24,096 | £24,819 | £117,954 |
| Total Expenses | £47,461 | £48,215 | £48,945 | £49,691 | £50,431 | £244,743 |
| Profit Before Tax | £-24,865 | £-25,280 | £-25,437 | £-25,595 | £-25,612 | £-126,788 |
| Profit After Tax | £-24,865 | £-25,280 | £-25,437 | £-25,595 | £-25,612 | £-126,788 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-24,861 | £-25,277 | £-18,437 | £-13,099 | £-8,984 | £-90,658 |
| Return From Rental Income (%) | -22% | -23% | -23% | -23% | -23% | -114% |
| Total Net Return (%) | -22% | -23% | -17% | -12% | -8% | -82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change