Flat
N11
1 bed
1 bath
East Crescent, Whitmore House East Crescent N11
London, England · N11
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-5,360
↘ -6%After 5 Years
Change In Property Value
£29,420
↗ 10%After 5 Years
Return On Investment
27%
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 | £13,116 | £13,313 | £13,646 | £13,987 | £14,406 | £68,467 |
| Total Expenses | £14,619 | £14,685 | £14,761 | £14,839 | £14,923 | £73,827 |
| Profit Before Tax | £-1,503 | £-1,372 | £-1,115 | £-852 | £-517 | £-5,360 |
| Profit After Tax | £-1,503 | £-1,372 | £-1,115 | £-852 | £-517 | £-5,360 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £-1,500 | £-1,369 | £4,585 | £9,323 | £13,022 | £24,061 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 11% | 15% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change