Flat
N18
0 beds
1 bath
Plowman Close, London N18
London, England · N18
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£11,036
↗ 18%After 5 Years
Change In Property Value
£20,641
↗ 10%After 5 Years
Return On Investment
52%
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 | £12,912 | £13,106 | £13,433 | £13,769 | £14,182 | £67,402 |
| Total Expenses | £10,636 | £10,688 | £10,751 | £10,816 | £10,887 | £53,778 |
| Profit Before Tax | £2,276 | £2,418 | £2,682 | £2,953 | £3,295 | £13,624 |
| Profit After Tax | £1,843 | £1,958 | £2,173 | £2,392 | £2,669 | £11,036 |
| Change In Property Value | £2 | £2 | £3,999 | £7,138 | £9,499 | £20,641 |
| Net Return | £1,845 | £1,960 | £6,172 | £9,531 | £12,168 | £31,676 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change