Flat
N15
1 bed
1 bath
St Anns Road, London N15
London, England · N15
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£7,114
↗ 7%After 5 Years
Change In Property Value
£33,033
↗ 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 | £17,604 | £17,868 | £18,315 | £18,773 | £19,336 | £91,895 |
| Total Expenses | £16,456 | £16,529 | £16,616 | £16,706 | £16,805 | £83,113 |
| Profit Before Tax | £1,148 | £1,339 | £1,698 | £2,067 | £2,531 | £8,782 |
| Profit After Tax | £930 | £1,085 | £1,376 | £1,674 | £2,050 | £7,114 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £933 | £1,088 | £7,776 | £13,098 | £17,252 | £40,147 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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