Flat N10 3 beds 1 bath

Curzon Road, London N10

London, England · N10

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£8,227

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£109,051

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,004	£32,484	£32,971	£33,796	£34,640	£165,895
Total Expenses	£30,940	£31,038	£31,128	£31,252	£31,380	£155,739
Profit Before Tax	£1,064	£1,446	£1,843	£2,543	£3,261	£10,157
Profit After Tax	£862	£1,171	£1,493	£2,060	£2,641	£8,227
Change In Property Value	£8	£16,000	£28,560	£38,006	£26,477	£109,051
Net Return	£870	£17,171	£30,053	£40,066	£29,119	£117,278
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	6%	11%	15%	11%	44%

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