Flat
N18
3 beds
1 bath
Huxley Road, London N18
London, England · N18
View property listing
Initial Investment
£145,997First YearProfit From Rental Income
£23,848
↗ 16%After 5 Years
Change In Property Value
£46,452
↗ 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 | £29,052 | £29,488 | £30,225 | £30,981 | £31,910 | £151,655 |
| Total Expenses | £24,164 | £24,286 | £24,433 | £24,583 | £24,748 | £122,213 |
| Profit Before Tax | £4,888 | £5,202 | £5,792 | £6,398 | £7,162 | £29,442 |
| Profit After Tax | £3,959 | £4,214 | £4,692 | £5,182 | £5,801 | £23,848 |
| Change In Property Value | £4 | £4 | £9,000 | £16,065 | £21,378 | £46,452 |
| Net Return | £3,964 | £4,218 | £13,692 | £21,247 | £27,179 | £70,301 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change