Flat
N19
3 beds
1 bath
Blenheim Court, Marlborough Road, Archway N19
London, England · N19
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£36,893
↗ 19%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
51%
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 | £37,128 | £37,685 | £38,627 | £39,593 | £40,781 | £193,813 |
| Total Expenses | £29,364 | £29,485 | £29,640 | £29,799 | £29,978 | £148,266 |
| Profit Before Tax | £7,764 | £8,200 | £8,987 | £9,794 | £10,802 | £45,547 |
| Profit After Tax | £6,289 | £6,642 | £7,279 | £7,933 | £8,750 | £36,893 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £6,295 | £6,648 | £18,780 | £28,461 | £36,067 | £96,250 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change