Flat
N8
0 beds
1 bath
Wellington Terrace, Turnpike Lane N8
London, England · N8
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£-71,945
↘ -25%After 5 Years
Change In Property Value
£87,744
↗ 10%After 5 Years
Return On Investment
6%
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 | £22,800 | £23,142 | £23,721 | £24,314 | £25,043 | £119,019 |
| Total Expenses | £38,004 | £38,084 | £38,185 | £38,288 | £38,404 | £190,964 |
| Profit Before Tax | £-15,204 | £-14,942 | £-14,464 | £-13,974 | £-13,361 | £-71,945 |
| Profit After Tax | £-15,204 | £-14,942 | £-14,464 | £-13,974 | £-13,361 | £-71,945 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £-15,195 | £-14,933 | £2,536 | £16,371 | £27,021 | £15,799 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 9% | 6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change