Flat
N18
2 beds
1 bath
Brettenham Road, London, London N18
London, England · N18
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£20,206
↗ 16%After 5 Years
Change In Property Value
£40,259
↗ 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 | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £19,873 | £19,955 | £20,059 | £20,165 | £20,285 | £100,338 |
| Profit Before Tax | £4,127 | £4,405 | £4,910 | £5,428 | £6,076 | £24,945 |
| Profit After Tax | £3,343 | £3,568 | £3,977 | £4,397 | £4,922 | £20,206 |
| Change In Property Value | £4 | £4 | £7,800 | £13,923 | £18,528 | £40,259 |
| Net Return | £3,347 | £3,572 | £11,777 | £18,320 | £23,450 | £60,465 |
| 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