Flat N11 0 beds 1 bath

Laburnum Close, London N11

London, England · N11

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£-2,650

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£19,766

↗ 14%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,672	£6,772	£6,874	£7,046	£7,222	£34,585
Total Expenses	£7,333	£7,393	£7,444	£7,503	£7,563	£37,235
Profit Before Tax	£-661	£-621	£-570	£-457	£-341	£-2,650
Profit After Tax	£-661	£-621	£-570	£-457	£-341	£-2,650
Change In Property Value	£1	£2,900	£5,177	£6,889	£4,799	£19,766
Net Return	£-659	£2,280	£4,606	£6,431	£4,458	£17,116
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-1%	5%	10%	14%	10%	38%

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