Flat N13 0 beds 3 baths

Green Lanes, London N13

London, England · N13

Initial Investment

First Year

£238,750First Year

Profit From Rental Income

After 5 Years

£49,685

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£97,465

↗ 14%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£40,044	£40,645	£41,254	£42,286	£43,343	£207,572
Total Expenses	£29,010	£29,120	£29,222	£29,367	£29,515	£146,232
Profit Before Tax	£11,034	£11,525	£12,033	£12,919	£13,828	£61,339
Profit After Tax	£8,938	£9,335	£9,747	£10,465	£11,201	£49,685
Change In Property Value	£7	£14,300	£25,526	£33,967	£23,664	£97,465
Net Return	£8,945	£23,635	£35,272	£44,432	£34,865	£147,149
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	62%

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