Flat
N18
0 beds
1 bath
Plowman Close, London N18
London, England · N18
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£7,361
↗ 12%After 5 Years
Change In Property Value
£20,641
↗ 10%After 5 Years
Return On Investment
46%
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 | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £11,193 | £11,258 | £11,333 | £11,409 | £11,492 | £56,686 |
| Profit Before Tax | £1,407 | £1,531 | £1,776 | £2,027 | £2,347 | £9,088 |
| Profit After Tax | £1,140 | £1,240 | £1,438 | £1,642 | £1,901 | £7,361 |
| Change In Property Value | £2 | £2 | £3,999 | £7,138 | £9,499 | £20,641 |
| Net Return | £1,142 | £1,242 | £5,438 | £8,780 | £11,400 | £28,002 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change