Flat
N8
1 bed
1 bath
Mary Neuner Road, London N8
London, England · N8
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£29,542
↗ 22%After 5 Years
Change In Property Value
£43,356
↗ 10%After 5 Years
Return On Investment
54%
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 | £27,720 | £28,136 | £28,839 | £29,560 | £30,447 | £144,702 |
| Total Expenses | £21,436 | £21,523 | £21,636 | £21,752 | £21,884 | £108,231 |
| Profit Before Tax | £6,285 | £6,613 | £7,203 | £7,808 | £8,563 | £36,471 |
| Profit After Tax | £5,090 | £5,356 | £5,834 | £6,324 | £6,936 | £29,542 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £5,095 | £5,361 | £14,234 | £21,319 | £26,889 | £72,898 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change