Flat
N21
1 bed
1 bath
97 Barrowell Green, London N21
Initial Investment
£166,350First YearProfit From Rental Income
£17,829
↗ 11%After 5 Years
Change In Property Value
£61,567
↗ 20%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 | £20,016 | £20,416 | £20,927 | £21,450 | £21,986 | £104,795 |
| Total Expenses | £16,371 | £16,458 | £16,554 | £16,652 | £16,750 | £82,785 |
| Profit Before Tax | £3,645 | £3,958 | £4,373 | £4,798 | £5,237 | £22,011 |
| Profit After Tax | £2,953 | £3,206 | £3,542 | £3,887 | £4,242 | £17,829 |
| Change In Property Value | £6,200 | £6,324 | £12,901 | £16,771 | £19,371 | £61,567 |
| Net Return | £9,153 | £9,530 | £16,443 | £20,658 | £23,612 | £79,396 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change