Flat
N11
2 beds
1 bath
Telford Road, London N11
London, England · N11
View property listing
Initial Investment
£42,475First YearProfit From Rental Income
£-7,989
↘ -19%After 5 Years
Change In Property Value
£14,271
↗ 10%After 5 Years
Return On Investment
15%
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 | £6,360 | £6,455 | £6,617 | £6,782 | £6,986 | £33,200 |
| Total Expenses | £8,121 | £8,177 | £8,236 | £8,296 | £8,359 | £41,189 |
| Profit Before Tax | £-1,761 | £-1,721 | £-1,619 | £-1,514 | £-1,373 | £-7,989 |
| Profit After Tax | £-1,761 | £-1,721 | £-1,619 | £-1,514 | £-1,373 | £-7,989 |
| Change In Property Value | £1 | £1 | £2,765 | £4,936 | £6,568 | £14,271 |
| Net Return | £-1,760 | £-1,720 | £1,146 | £3,422 | £5,194 | £6,283 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change