Flat
N15
1 bed
1 bath
Victoria Crescent, London N15
London, England · N15
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£2,222
↗ 3%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
37%
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 | £12,096 | £12,277 | £12,584 | £12,899 | £13,286 | £63,143 |
| Total Expenses | £11,938 | £12,002 | £12,076 | £12,151 | £12,233 | £60,400 |
| Profit Before Tax | £158 | £275 | £508 | £748 | £1,053 | £2,743 |
| Profit After Tax | £128 | £223 | £412 | £606 | £853 | £2,222 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £130 | £225 | £4,812 | £8,460 | £11,305 | £24,932 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 13% | 17% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change