Flat
N16
2 beds
1 bath
Victorian Grove, Stoke Newington N16
London, England · N16
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£29,615
↗ 16%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
48%
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 | £35,508 | £36,041 | £36,942 | £37,865 | £39,001 | £185,357 |
| Total Expenses | £29,423 | £29,569 | £29,747 | £29,928 | £30,128 | £148,795 |
| Profit Before Tax | £6,085 | £6,471 | £7,195 | £7,937 | £8,873 | £36,562 |
| Profit After Tax | £4,929 | £5,242 | £5,828 | £6,429 | £7,187 | £29,615 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £4,934 | £5,247 | £16,828 | £26,065 | £33,316 | £86,391 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change