Flat N13 0 beds 0 baths

Green Lanes, Palmers Green N13

London, England · N13

Initial Investment

First Year

£17,500First Year

Profit From Rental Income

After 5 Years

£-4,910

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£7,497

↗ 14%After 5 Years

Return On Investment

15%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,084	£3,130	£3,177	£3,257	£3,338	£15,986
Total Expenses	£4,078	£4,133	£4,178	£4,228	£4,279	£20,896
Profit Before Tax	£-994	£-1,002	£-1,001	£-971	£-941	£-4,910
Profit After Tax	£-994	£-1,002	£-1,001	£-971	£-941	£-4,910
Change In Property Value	£1	£1,100	£1,964	£2,613	£1,820	£7,497
Net Return	£-993	£98	£962	£1,641	£879	£2,587
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-28%
Total Net Return (%)	-6%	1%	5%	9%	5%	15%

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