Flat N1 2 beds 1 bath

Kleine Wharf, 14 Orsman Road, London N1

London, England · N1

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£64,346

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£78,381

↗ 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	£39,096	£39,682	£40,278	£41,285	£42,317	£202,657
Total Expenses	£24,410	£24,519	£24,619	£24,762	£24,908	£123,218
Profit Before Tax	£14,686	£15,164	£15,658	£16,523	£17,409	£79,439
Profit After Tax	£11,895	£12,282	£12,683	£13,383	£14,101	£64,346
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£11,901	£23,783	£33,211	£40,700	£33,132	£142,726
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	6%	13%	18%	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