Flat
N4
0 beds
1 bath
Salisbury Road, Haringey N4
London, England · N4
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£-41,189
↘ -79%After 5 Years
Change In Property Value
£17,544
↗ 10%After 5 Years
Return On Investment
-45%
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 | £10,968 | £11,133 | £11,411 | £11,696 | £12,047 | £57,254 |
| Total Expenses | £19,140 | £19,416 | £19,687 | £19,963 | £20,239 | £98,444 |
| Profit Before Tax | £-8,172 | £-8,283 | £-8,276 | £-8,267 | £-8,192 | £-41,189 |
| Profit After Tax | £-8,172 | £-8,283 | £-8,276 | £-8,267 | £-8,192 | £-41,189 |
| Change In Property Value | £2 | £2 | £3,399 | £6,067 | £8,074 | £17,544 |
| Net Return | £-8,170 | £-8,282 | £-4,877 | £-2,199 | £-118 | £-23,646 |
| Return From Rental Income (%) | -16% | -16% | -16% | -16% | -16% | -79% |
| Total Net Return (%) | -16% | -16% | -9% | -4% | 0% | -45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change