Flat
N6
1 bed
1 bath
Roden Court, Hornsey Lane N6
London, England · N6
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£22,900
↗ 17%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
49%
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 | £22,738 | £22,851 | £22,988 | £23,128 | £23,283 | £114,990 |
| Profit Before Tax | £4,706 | £5,004 | £5,564 | £6,137 | £6,861 | £28,272 |
| Profit After Tax | £3,812 | £4,053 | £4,507 | £4,971 | £5,557 | £22,900 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £3,816 | £4,058 | £13,007 | £20,144 | £25,748 | £66,772 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change