Flat N13 1 bed 1 bath

Lightcliffe Road, London N13

London, England · N13

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£20,806

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£49,073

↗ 14%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,160	£20,462	£20,769	£21,289	£21,821	£104,501
Total Expenses	£15,599	£15,679	£15,751	£15,845	£15,941	£78,814
Profit Before Tax	£4,561	£4,783	£5,018	£5,444	£5,880	£25,687
Profit After Tax	£3,694	£3,874	£4,065	£4,410	£4,763	£20,806
Change In Property Value	£4	£7,200	£12,852	£17,103	£11,915	£49,073
Net Return	£3,698	£11,074	£16,917	£21,512	£16,678	£69,879
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	10%	15%	19%	15%	61%

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