Flat
N11
2 beds
1 bath
Brownlow Road, London N11
London, England · N11
View property listing
Initial Investment
£93,150First YearProfit From Rental Income
£16,562
↗ 18%After 5 Years
Change In Property Value
£30,865
↗ 10%After 5 Years
Return On Investment
51%
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 | £19,200 | £19,488 | £19,975 | £20,475 | £21,089 | £100,227 |
| Total Expenses | £15,783 | £15,858 | £15,949 | £16,043 | £16,147 | £79,780 |
| Profit Before Tax | £3,417 | £3,630 | £4,026 | £4,431 | £4,942 | £20,447 |
| Profit After Tax | £2,768 | £2,941 | £3,261 | £3,589 | £4,003 | £16,562 |
| Change In Property Value | £3 | £3 | £5,980 | £10,675 | £14,205 | £30,865 |
| Net Return | £2,771 | £2,944 | £9,241 | £14,264 | £18,207 | £47,427 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change