Flat
N18
1 bed
1 bath
128 Wigston Close, London N18
London, England · N18
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£9,318
↗ 14%After 5 Years
Change In Property Value
£23,226
↗ 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 | £14,172 | £14,385 | £14,744 | £15,113 | £15,566 | £73,980 |
| Total Expenses | £12,344 | £12,411 | £12,490 | £12,571 | £12,659 | £62,476 |
| Profit Before Tax | £1,828 | £1,973 | £2,254 | £2,542 | £2,907 | £11,504 |
| Profit After Tax | £1,481 | £1,598 | £1,826 | £2,059 | £2,355 | £9,318 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £1,483 | £1,601 | £6,326 | £10,092 | £13,044 | £32,545 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 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