Flat
N3
2 beds
1 bath
Regents Park Road, London N3
London, England · N3
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£35,383
↗ 16%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
47%
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 | £41,964 | £42,593 | £43,658 | £44,750 | £46,092 | £219,058 |
| Total Expenses | £34,682 | £34,853 | £35,061 | £35,273 | £35,507 | £175,376 |
| Profit Before Tax | £7,282 | £7,740 | £8,598 | £9,477 | £10,585 | £43,682 |
| Profit After Tax | £5,898 | £6,270 | £6,964 | £7,676 | £8,574 | £35,383 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £5,905 | £6,276 | £19,964 | £30,882 | £39,454 | £102,481 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change