Flat N11 1 bed 1 bath

2 Hartland Road, London N11

London, England · N11

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£3,286

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£36,805

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,420	£12,606	£12,795	£13,115	£13,443	£64,380
Total Expenses	£11,929	£11,998	£12,058	£12,132	£12,207	£60,324
Profit Before Tax	£491	£608	£738	£984	£1,236	£4,057
Profit After Tax	£398	£493	£597	£797	£1,001	£3,286
Change In Property Value	£3	£5,400	£9,639	£12,827	£8,936	£36,805
Net Return	£400	£5,893	£10,237	£13,624	£9,937	£40,091
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	7%	12%	16%	12%	48%

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