Flat N11 2 beds 2 baths

Royal Drive, Princess Park Manor N11

London, England · N11

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£11,119

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£61,341

↗ 14%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,700	£21,010	£21,326	£21,859	£22,405	£107,300
Total Expenses	£18,549	£18,630	£18,702	£18,797	£18,895	£93,573
Profit Before Tax	£2,151	£2,381	£2,623	£3,061	£3,511	£13,727
Profit After Tax	£1,743	£1,928	£2,125	£2,480	£2,844	£11,119
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£1,747	£10,928	£18,190	£23,858	£17,737	£72,460
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	50%

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