Flat
N9
1 bed
1 bath
Methven Court, The Broadway, London N9
London, England · N9
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£6,313
↗ 9%After 5 Years
Change In Property Value
£23,743
↗ 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 | £14,856 | £15,079 | £15,456 | £15,842 | £16,317 | £77,550 |
| Total Expenses | £13,747 | £13,841 | £13,946 | £14,054 | £14,168 | £69,756 |
| Profit Before Tax | £1,109 | £1,238 | £1,509 | £1,788 | £2,149 | £7,794 |
| Profit After Tax | £898 | £1,002 | £1,223 | £1,449 | £1,741 | £6,313 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £901 | £1,005 | £5,823 | £9,660 | £12,668 | £30,056 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 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