Flat N11 2 beds 1 bath

Parkhurst Road, London N11

London, England · N11

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£8,718

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£53,844

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,168	£18,441	£18,717	£19,185	£19,665	£94,175
Total Expenses	£16,526	£16,603	£16,672	£16,760	£16,851	£83,412
Profit Before Tax	£1,642	£1,837	£2,045	£2,425	£2,814	£10,763
Profit After Tax	£1,330	£1,488	£1,657	£1,964	£2,279	£8,718
Change In Property Value	£4	£7,900	£14,102	£18,765	£13,073	£53,844
Net Return	£1,334	£9,388	£15,758	£20,729	£15,352	£62,562
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

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