Flat N13 1 bed 1 bath

The Crest, London N13

London, England · N13

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£15,928

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 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	£16,800	£17,052	£17,308	£17,740	£18,184	£87,084
Total Expenses	£13,333	£13,408	£13,474	£13,559	£13,646	£67,420
Profit Before Tax	£3,468	£3,644	£3,834	£4,181	£4,538	£19,664
Profit After Tax	£2,809	£2,952	£3,105	£3,387	£3,675	£15,928
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£2,812	£8,952	£13,815	£17,639	£13,604	£56,822
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