Flat N11 2 beds 1 bath

Marshalls Close, London N11

London, England · N11

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£4,591

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 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	£13,800	£14,007	£14,217	£14,573	£14,937	£71,533
Total Expenses	£13,033	£13,103	£13,165	£13,243	£13,322	£65,865
Profit Before Tax	£768	£904	£1,052	£1,330	£1,615	£5,668
Profit After Tax	£622	£732	£852	£1,077	£1,308	£4,591
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£625	£6,732	£11,562	£15,329	£11,237	£45,486
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
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