Flat
N9
3 beds
2 baths
Chalfont Road, London N9
London, England · N9
View property listing
Initial Investment
£163,497First YearProfit From Rental Income
£32,671
↗ 20%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
52%
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 | £31,920 | £32,399 | £33,209 | £34,039 | £35,060 | £166,627 |
| Total Expenses | £25,029 | £25,123 | £25,247 | £25,374 | £25,519 | £126,292 |
| Profit Before Tax | £6,891 | £7,276 | £7,962 | £8,665 | £9,541 | £40,334 |
| Profit After Tax | £5,581 | £5,893 | £6,449 | £7,019 | £7,729 | £32,671 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,753 | £51,614 |
| Net Return | £5,586 | £5,898 | £16,449 | £24,869 | £31,482 | £84,285 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change