Flat N13 1 bed 1 bath

Green Lanes, London, London N13

London, England · N13

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£14,317

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£38,168

↗ 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	£15,684	£15,919	£16,158	£16,562	£16,976	£81,299
Total Expenses	£12,577	£12,651	£12,716	£12,798	£12,882	£63,624
Profit Before Tax	£3,107	£3,268	£3,442	£3,764	£4,094	£17,675
Profit After Tax	£2,516	£2,647	£2,788	£3,049	£3,316	£14,317
Change In Property Value	£3	£5,600	£9,996	£13,302	£9,267	£38,168
Net Return	£2,519	£8,247	£12,784	£16,351	£12,583	£52,485
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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