Flat
N9
3 beds
1 bath
Bounces Road, London N9
London, England · N9
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£21,590
↗ 20%After 5 Years
Change In Property Value
£35,098
↗ 10%After 5 Years
Return On Investment
53%
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 | £21,948 | £22,277 | £22,834 | £23,405 | £24,107 | £114,572 |
| Total Expenses | £17,410 | £17,483 | £17,576 | £17,671 | £17,778 | £87,917 |
| Profit Before Tax | £4,538 | £4,794 | £5,258 | £5,734 | £6,329 | £26,654 |
| Profit After Tax | £3,676 | £3,883 | £4,259 | £4,645 | £5,127 | £21,590 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £3,679 | £3,887 | £11,059 | £16,783 | £21,279 | £56,688 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change