Flat N10 2 beds 1 bath

Bedford Close, London N10

London, England · N10

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-2,729

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,000	£12,180	£12,363	£12,672	£12,989	£62,203
Total Expenses	£12,853	£12,921	£12,980	£13,053	£13,127	£64,932
Profit Before Tax	£-853	£-741	£-617	£-381	£-138	£-2,729
Profit After Tax	£-853	£-741	£-617	£-381	£-138	£-2,729
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£-850	£5,260	£10,093	£13,871	£9,791	£38,165
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	6%	11%	15%	10%	41%

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