Flat N11 1 bed 1 bath

Laburnum Close, London N11

London, England · N11

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£2,866

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£35,442

↗ 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	£11,964	£12,143	£12,326	£12,634	£12,950	£62,016
Total Expenses	£11,562	£11,630	£11,689	£11,762	£11,836	£58,478
Profit Before Tax	£402	£514	£637	£872	£1,114	£3,538
Profit After Tax	£326	£416	£516	£706	£902	£2,866
Change In Property Value	£3	£5,200	£9,282	£12,352	£8,605	£35,442
Net Return	£328	£5,616	£9,798	£13,058	£9,507	£38,307
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