Flat
N9
3 beds
1 bath
Chester Road, London N9
London, England · N9
View property listing
Initial Investment
£145,997First YearProfit From Rental Income
£24,631
↗ 17%After 5 Years
Change In Property Value
£46,452
↗ 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 | £27,696 | £28,111 | £28,814 | £29,535 | £30,421 | £144,577 |
| Total Expenses | £22,623 | £22,711 | £22,824 | £22,940 | £23,071 | £114,169 |
| Profit Before Tax | £5,073 | £5,401 | £5,990 | £6,595 | £7,350 | £30,408 |
| Profit After Tax | £4,109 | £4,375 | £4,852 | £5,342 | £5,953 | £24,631 |
| Change In Property Value | £4 | £4 | £9,000 | £16,065 | £21,378 | £46,452 |
| Net Return | £4,114 | £4,379 | £13,852 | £21,407 | £27,331 | £71,083 |
| 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