Flat
N9
2 beds
2 baths
Gareth Drive, London N9
London, England · N9
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-841
↘ -1%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
33%
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 | £13,179 | £13,244 | £13,319 | £13,395 | £13,478 | £66,614 |
| Profit Before Tax | £-579 | £-455 | £-210 | £41 | £361 | £-841 |
| Profit After Tax | £-579 | £-455 | £-210 | £41 | £361 | £-841 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £-576 | £-452 | £4,790 | £8,966 | £12,238 | £24,966 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change