Flat
N4
1 bed
1 bath
City View Apartments, Devan Grove N4
London, England · N4
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£11,616
↗ 8%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
40%
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 | £27,444 | £27,856 | £28,552 | £29,266 | £30,144 | £143,261 |
| Total Expenses | £25,406 | £25,581 | £25,775 | £25,974 | £26,185 | £128,921 |
| Profit Before Tax | £2,038 | £2,275 | £2,777 | £3,292 | £3,959 | £14,340 |
| Profit After Tax | £1,651 | £1,843 | £2,249 | £2,667 | £3,207 | £11,616 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £1,655 | £1,847 | £10,750 | £17,839 | £23,397 | £55,488 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change