Flat N11 1 bed 1 bath

Cline Road, London N11

London, England · N11

Initial Investment

First Year

£89,997First Year

Profit From Rental Income

After 5 Years

£4,172

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£39,530

↗ 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	£13,344	£13,544	£13,747	£14,091	£14,443	£69,170
Total Expenses	£12,665	£12,735	£12,796	£12,873	£12,950	£64,019
Profit Before Tax	£679	£809	£951	£1,218	£1,493	£5,151
Profit After Tax	£550	£655	£770	£987	£1,209	£4,172
Change In Property Value	£3	£5,800	£10,353	£13,777	£9,598	£39,530
Net Return	£553	£6,455	£11,123	£14,764	£10,807	£43,702
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