Flat
N3
3 beds
2 baths
Long Lane, London N3
London, England · N3
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£39,300
↗ 18%After 5 Years
Change In Property Value
£67,099
↗ 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 | £39,996 | £40,596 | £41,611 | £42,651 | £43,931 | £208,785 |
| Total Expenses | £31,788 | £31,894 | £32,039 | £32,187 | £32,357 | £160,265 |
| Profit Before Tax | £8,208 | £8,702 | £9,572 | £10,464 | £11,573 | £48,519 |
| Profit After Tax | £6,648 | £7,048 | £7,753 | £8,476 | £9,374 | £39,300 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £6,655 | £7,055 | £20,754 | £31,682 | £40,254 | £106,399 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 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