Flat
N5
2 beds
0 baths
Loxford Gardens, London N5
London, England · N5
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£37,434
↗ 16%After 5 Years
Change In Property Value
£70,712
↗ 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 | £44,232 | £44,895 | £46,018 | £47,168 | £48,583 | £230,897 |
| Total Expenses | £36,524 | £36,703 | £36,921 | £37,144 | £37,391 | £184,683 |
| Profit Before Tax | £7,708 | £8,192 | £9,097 | £10,024 | £11,193 | £46,214 |
| Profit After Tax | £6,244 | £6,636 | £7,368 | £8,120 | £9,066 | £37,434 |
| Change In Property Value | £7 | £7 | £13,700 | £24,455 | £32,543 | £70,712 |
| Net Return | £6,251 | £6,643 | £21,069 | £32,575 | £41,609 | £108,145 |
| 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