Flat
N7
1 bed
1 bath
Garand Court, Eden Grove, London N7
London, England · N7
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£12,366
↗ 11%After 5 Years
Change In Property Value
£37,162
↗ 10%After 5 Years
Return On Investment
43%
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 | £23,244 | £23,593 | £24,182 | £24,787 | £25,531 | £121,337 |
| Total Expenses | £20,920 | £21,054 | £21,206 | £21,361 | £21,527 | £106,070 |
| Profit Before Tax | £2,324 | £2,538 | £2,976 | £3,426 | £4,003 | £15,267 |
| Profit After Tax | £1,882 | £2,056 | £2,411 | £2,775 | £3,243 | £12,366 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £1,886 | £2,060 | £9,611 | £15,627 | £20,345 | £49,529 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change