Flat N13 0 beds 1 bath

Broomfield Lane, Palmers Green, London N13

London, England · N13

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£11,441

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£33,397

↗ 14%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,716	£13,922	£14,131	£14,484	£14,846	£71,098
Total Expenses	£11,254	£11,325	£11,387	£11,464	£11,543	£56,973
Profit Before Tax	£2,462	£2,597	£2,744	£3,020	£3,303	£14,125
Profit After Tax	£1,994	£2,103	£2,222	£2,446	£2,675	£11,441
Change In Property Value	£2	£4,900	£8,747	£11,639	£8,109	£33,397
Net Return	£1,996	£7,003	£10,969	£14,085	£10,784	£44,838
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	15%	19%	14%	60%

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