Flat
N18
2 beds
1 bath
74 Fore Street, London N18
London, England · N18
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£15,259
↗ 16%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
49%
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 | £18,900 | £19,183 | £19,663 | £20,155 | £20,759 | £98,661 |
| Total Expenses | £15,793 | £15,867 | £15,958 | £16,051 | £16,154 | £79,822 |
| Profit Before Tax | £3,108 | £3,317 | £3,705 | £4,104 | £4,605 | £18,839 |
| Profit After Tax | £2,517 | £2,686 | £3,001 | £3,324 | £3,730 | £15,259 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £2,520 | £2,689 | £9,001 | £14,034 | £17,983 | £46,228 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change