Flat
N4
2 beds
2 baths
Carriage House, 10 City North Place, London N43Fs N4
London, England · N4
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£40,317
↗ 16%After 5 Years
Change In Property Value
£75,873
↗ 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 | £47,460 | £48,172 | £49,376 | £50,611 | £52,129 | £247,748 |
| Total Expenses | £39,153 | £39,345 | £39,578 | £39,817 | £40,080 | £197,973 |
| Profit Before Tax | £8,307 | £8,827 | £9,798 | £10,794 | £12,049 | £49,774 |
| Profit After Tax | £6,729 | £7,150 | £7,936 | £8,743 | £9,759 | £40,317 |
| Change In Property Value | £7 | £7 | £14,700 | £26,240 | £34,918 | £75,873 |
| Net Return | £6,736 | £7,157 | £22,637 | £34,983 | £44,677 | £116,190 |
| 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