Flat N11 1 bed 1 bath

Maidstone Road, Bounds Green, London N11

London, England · N11

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£2,190

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£33,397

↗ 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	£11,268	£11,437	£11,609	£11,899	£12,196	£58,409
Total Expenses	£11,010	£11,077	£11,135	£11,206	£11,278	£55,705
Profit Before Tax	£258	£360	£474	£693	£918	£2,704
Profit After Tax	£209	£292	£384	£561	£744	£2,190
Change In Property Value	£2	£4,900	£8,747	£11,639	£8,109	£33,397
Net Return	£212	£5,192	£9,130	£12,201	£8,852	£35,587
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
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