Flat
N7
1 bed
2 baths
The Beaux Arts Building, 10-18 Manor Gardens, London N7
London, England · N7
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£9,487
↗ 6%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
38%
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 | £30,672 | £31,132 | £31,910 | £32,708 | £33,689 | £160,112 |
| Total Expenses | £29,221 | £29,435 | £29,670 | £29,910 | £30,164 | £148,399 |
| Profit Before Tax | £1,451 | £1,697 | £2,241 | £2,798 | £3,526 | £11,713 |
| Profit After Tax | £1,175 | £1,375 | £1,815 | £2,267 | £2,856 | £9,487 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £1,180 | £1,379 | £11,315 | £19,224 | £25,422 | £58,521 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change