Flat
N11
2 beds
1 bath
Colney Hatch Lane, London N11
London, England · N11
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£-9,873
↘ -8%After 5 Years
Change In Property Value
£40,775
↗ 10%After 5 Years
Return On Investment
24%
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 | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £19,352 | £19,423 | £19,508 | £19,596 | £19,692 | £97,571 |
| Profit Before Tax | £-2,552 | £-2,371 | £-2,030 | £-1,681 | £-1,240 | £-9,873 |
| Profit After Tax | £-2,552 | £-2,371 | £-2,030 | £-1,681 | £-1,240 | £-9,873 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £-2,548 | £-2,367 | £5,870 | £12,421 | £17,526 | £30,902 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change