Flat N13 2 beds 2 baths

Farndale Avenue, Palmers Green, London N13

London, England · N13

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£26,076

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£57,933

↗ 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	£23,796	£24,153	£24,515	£25,128	£25,756	£123,349
Total Expenses	£18,054	£18,140	£18,217	£18,320	£18,425	£91,156
Profit Before Tax	£5,742	£6,013	£6,298	£6,808	£7,331	£32,193
Profit After Tax	£4,651	£4,871	£5,102	£5,515	£5,938	£26,076
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£4,655	£13,371	£20,274	£25,705	£20,004	£84,009
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
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