Flat N1 3 beds 1 bath

Myrtle Walk, London N1

London, England · N1

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£70,709

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£85,196

↗ 14%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,504	£43,142	£43,789	£44,883	£46,005	£220,323
Total Expenses	£26,360	£26,474	£26,579	£26,731	£26,885	£133,028
Profit Before Tax	£16,144	£16,668	£17,209	£18,153	£19,120	£87,295
Profit After Tax	£13,077	£13,501	£13,940	£14,704	£15,487	£70,709
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£13,083	£26,001	£36,252	£44,396	£36,173	£155,905
Return From Rental Income (%)	6%	7%	7%	7%	7%	34%
Total Net Return (%)	6%	13%	17%	21%	17%	75%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change