Flat N11 1 bed 1 bath

Maidstone Road, London N11

London, England · N11

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£4,381

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£40,213

↗ 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	£13,572	£13,776	£13,982	£14,332	£14,690	£70,352
Total Expenses	£12,849	£12,919	£12,981	£13,058	£13,136	£64,943
Profit Before Tax	£723	£856	£1,001	£1,274	£1,554	£5,409
Profit After Tax	£586	£694	£811	£1,032	£1,259	£4,381
Change In Property Value	£3	£5,900	£10,532	£14,015	£9,763	£40,213
Net Return	£589	£6,594	£11,343	£15,047	£11,022	£44,594
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