Flat
N20
2 beds
1 bath
Oakleigh Road North, London N20
London, England · N20
View property listing
Initial Investment
£117,997First YearProfit From Rental Income
£19,249
↗ 16%After 5 Years
Change In Property Value
£38,194
↗ 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 | £23,892 | £24,250 | £24,857 | £25,478 | £26,242 | £124,719 |
| Total Expenses | £19,958 | £20,060 | £20,183 | £20,308 | £20,446 | £100,955 |
| Profit Before Tax | £3,934 | £4,190 | £4,674 | £5,170 | £5,796 | £23,764 |
| Profit After Tax | £3,187 | £3,394 | £3,786 | £4,188 | £4,695 | £19,249 |
| Change In Property Value | £4 | £4 | £7,400 | £13,209 | £17,578 | £38,194 |
| Net Return | £3,190 | £3,398 | £11,186 | £17,397 | £22,272 | £57,443 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change