Flat
N15
1 bed
1 bath
Victoria Crescent, London N15
London, England · N15
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£5,632
↗ 6%After 5 Years
Change In Property Value
£29,936
↗ 10%After 5 Years
Return On Investment
40%
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 | £15,948 | £16,187 | £16,592 | £17,007 | £17,517 | £83,251 |
| Total Expenses | £15,101 | £15,170 | £15,254 | £15,339 | £15,433 | £76,297 |
| Profit Before Tax | £847 | £1,017 | £1,338 | £1,667 | £2,084 | £6,954 |
| Profit After Tax | £686 | £824 | £1,084 | £1,351 | £1,688 | £5,632 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £689 | £826 | £6,884 | £11,704 | £15,465 | £35,569 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change