Flat
N9
1 bed
1 bath
Hickory Close, London N9
London, England · N9
View property listing
Initial Investment
£57,998First YearProfit From Rental Income
£7,682
↗ 13%After 5 Years
Change In Property Value
£19,613
↗ 10%After 5 Years
Return On Investment
47%
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 | £12,264 | £12,448 | £12,759 | £13,078 | £13,470 | £64,020 |
| Total Expenses | £10,764 | £10,829 | £10,903 | £10,979 | £11,061 | £54,536 |
| Profit Before Tax | £1,500 | £1,619 | £1,856 | £2,099 | £2,410 | £9,484 |
| Profit After Tax | £1,215 | £1,311 | £1,504 | £1,701 | £1,952 | £7,682 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £1,217 | £1,313 | £5,304 | £8,484 | £10,978 | £27,295 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change