Flat
N4
1 bed
1 bath
N4
London, England · N4
View property listing
Initial Investment
£156,465First YearProfit From Rental Income
£38,661
↗ 25%After 5 Years
Change In Property Value
£49,539
↗ 10%After 5 Years
Return On Investment
56%
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 | £30,984 | £31,449 | £32,235 | £33,041 | £34,032 | £161,741 |
| Total Expenses | £22,643 | £22,702 | £22,791 | £22,883 | £22,993 | £114,011 |
| Profit Before Tax | £8,341 | £8,747 | £9,444 | £10,158 | £11,040 | £47,729 |
| Profit After Tax | £6,756 | £7,085 | £7,650 | £8,228 | £8,942 | £38,661 |
| Change In Property Value | £5 | £5 | £9,598 | £17,133 | £22,799 | £49,539 |
| Net Return | £6,761 | £7,090 | £17,248 | £25,361 | £31,741 | £88,200 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change