Flat
N4
2 beds
2 baths
The Parkhouse, London N4
London, England · N4
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£41,154
↗ 16%After 5 Years
Change In Property Value
£77,421
↗ 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 | £48,420 | £49,146 | £50,375 | £51,634 | £53,183 | £252,759 |
| Total Expenses | £39,940 | £40,136 | £40,373 | £40,616 | £40,885 | £201,951 |
| Profit Before Tax | £8,480 | £9,011 | £10,002 | £11,018 | £12,298 | £50,808 |
| Profit After Tax | £6,869 | £7,299 | £8,101 | £8,924 | £9,961 | £41,154 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £6,876 | £7,306 | £23,102 | £35,700 | £45,592 | £118,576 |
| 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