Flat N10 0 beds 0 baths

St. James's Lane, London N10

London, England · N10

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£-2,196

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£43,620

↗ 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	£12,804	£12,996	£13,191	£13,521	£13,859	£66,371
Total Expenses	£13,576	£13,646	£13,706	£13,781	£13,857	£68,566
Profit Before Tax	£-772	£-650	£-515	£-260	£1	£-2,196
Profit After Tax	£-772	£-650	£-515	£-260	£1	£-2,196
Change In Property Value	£3	£6,400	£11,424	£15,202	£10,591	£43,620
Net Return	£-769	£5,751	£10,909	£14,942	£10,592	£41,425
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	6%	11%	15%	11%	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