Flat N10 0 beds 0 baths

London N10

London, England · N10

Initial Investment

First Year

£482,250First Year

Profit From Rental Income

After 5 Years

£19,676

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£184,024

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£54,000	£54,810	£55,632	£57,023	£58,449	£279,914
Total Expenses	£50,836	£50,967	£51,090	£51,271	£51,457	£255,622
Profit Before Tax	£3,164	£3,843	£4,542	£5,752	£6,992	£24,292
Profit After Tax	£2,563	£3,113	£3,679	£4,659	£5,663	£19,676
Change In Property Value	£14	£27,000	£48,195	£64,134	£44,680	£184,024
Net Return	£2,576	£30,113	£51,874	£68,793	£50,344	£203,700
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	6%	11%	14%	10%	42%

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