Flat
N8
2 beds
2 baths
Alington House N8
London, England · N8
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£20,125
↗ 13%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
45%
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 | £26,706 | £26,862 | £27,043 | £27,228 | £27,428 | £135,267 |
| Profit Before Tax | £3,966 | £4,270 | £4,868 | £5,480 | £6,261 | £24,845 |
| Profit After Tax | £3,213 | £3,459 | £3,943 | £4,439 | £5,072 | £20,125 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £3,217 | £3,463 | £13,443 | £21,397 | £27,638 | £69,158 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change