Flat
N8
1 bed
1 bath
Mary Neuner Road, London N8
London, England · N8
View property listing
Initial Investment
£148,625First YearProfit From Rental Income
£24,307
↗ 16%After 5 Years
Change In Property Value
£47,227
↗ 10%After 5 Years
Return On Investment
48%
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 | £29,544 | £29,987 | £30,737 | £31,505 | £32,450 | £154,224 |
| Total Expenses | £24,560 | £24,683 | £24,833 | £24,985 | £25,153 | £124,214 |
| Profit Before Tax | £4,984 | £5,304 | £5,904 | £6,520 | £7,297 | £30,009 |
| Profit After Tax | £4,037 | £4,296 | £4,782 | £5,281 | £5,911 | £24,307 |
| Change In Property Value | £5 | £5 | £9,150 | £16,333 | £21,735 | £47,227 |
| Net Return | £4,042 | £4,301 | £13,933 | £21,614 | £27,645 | £71,535 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change