Flat
N18
1 bed
1 bath
Swaythling Close, London N18
London, England · N18
View property listing
Initial Investment
£62,498First YearProfit From Rental Income
£1,984
↗ 3%After 5 Years
Change In Property Value
£21,161
↗ 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 | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £11,273 | £11,336 | £11,408 | £11,482 | £11,561 | £57,060 |
| Profit Before Tax | £127 | £235 | £452 | £675 | £961 | £2,449 |
| Profit After Tax | £103 | £190 | £366 | £547 | £778 | £1,984 |
| Change In Property Value | £2 | £2 | £4,100 | £7,318 | £9,739 | £21,161 |
| Net Return | £105 | £192 | £4,466 | £7,865 | £10,517 | £23,145 |
| 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