Flat
N20
2 beds
2 baths
Madingley Court, Fitzwilliam Close, London N20
London, England · N20
View property listing
Initial Investment
£130,950First YearProfit From Rental Income
£-14,678
↘ -11%After 5 Years
Change In Property Value
£42,014
↗ 10%After 5 Years
Return On Investment
21%
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 | £16,284 | £16,528 | £16,941 | £17,365 | £17,886 | £85,005 |
| Total Expenses | £19,776 | £19,847 | £19,931 | £20,017 | £20,112 | £99,682 |
| Profit Before Tax | £-3,492 | £-3,318 | £-2,989 | £-2,652 | £-2,226 | £-14,678 |
| Profit After Tax | £-3,492 | £-3,318 | £-2,989 | £-2,652 | £-2,226 | £-14,678 |
| Change In Property Value | £4 | £4 | £8,140 | £14,530 | £19,336 | £42,014 |
| Net Return | £-3,488 | £-3,314 | £5,151 | £11,878 | £17,110 | £27,336 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change