Flat
N19
3 beds
0 baths
St Johns Way, Archway, London N19
London, England · N19
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£72,389
↗ 19%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
49%
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 | £67,692 | £68,707 | £70,425 | £72,186 | £74,351 | £353,361 |
| Total Expenses | £52,412 | £52,559 | £52,774 | £52,994 | £53,253 | £263,992 |
| Profit Before Tax | £15,280 | £16,148 | £17,651 | £19,192 | £21,098 | £89,369 |
| Profit After Tax | £12,377 | £13,080 | £14,297 | £15,545 | £17,090 | £72,389 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £12,388 | £13,091 | £36,298 | £54,816 | £69,348 | £185,941 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change