Flat
N21
1 bed
1 bath
Berkeley Gardens, London N21
Initial Investment
£169,750First YearProfit From Rental Income
£16,299
↗ 10%After 5 Years
Change In Property Value
£62,560
↗ 20%After 5 Years
Return On Investment
46%
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 | £20,340 | £20,747 | £21,265 | £21,797 | £22,342 | £106,491 |
| Total Expenses | £17,066 | £17,165 | £17,271 | £17,380 | £17,488 | £86,369 |
| Profit Before Tax | £3,274 | £3,582 | £3,995 | £4,417 | £4,854 | £20,123 |
| Profit After Tax | £2,652 | £2,902 | £3,236 | £3,578 | £3,932 | £16,299 |
| Change In Property Value | £6,300 | £6,426 | £13,109 | £17,042 | £19,683 | £62,560 |
| Net Return | £8,952 | £9,328 | £16,345 | £20,620 | £23,615 | £78,859 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change