Flat
N4
1 bed
1 bath
Nature View Apartments N4
London, England · N4
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£19,504
↗ 13%After 5 Years
Change In Property Value
£46,453
↗ 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 | £29,052 | £29,488 | £30,225 | £30,981 | £31,910 | £151,655 |
| Total Expenses | £25,191 | £25,336 | £25,505 | £25,678 | £25,866 | £127,577 |
| Profit Before Tax | £3,861 | £4,151 | £4,720 | £5,302 | £6,044 | £24,079 |
| Profit After Tax | £3,127 | £3,363 | £3,823 | £4,295 | £4,896 | £19,504 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £3,132 | £3,367 | £12,823 | £20,360 | £26,274 | £65,957 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change