Flat N13 6 beds 4 baths

Westminster Drive, London N13

London, England · N13

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£56,566

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£109,051

↗ 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	£44,796	£45,468	£46,150	£47,304	£48,486	£232,204
Total Expenses	£32,220	£32,337	£32,446	£32,603	£32,764	£162,370
Profit Before Tax	£12,576	£13,131	£13,704	£14,701	£15,722	£69,834
Profit After Tax	£10,187	£10,636	£11,100	£11,907	£12,735	£56,566
Change In Property Value	£8	£16,000	£28,560	£38,006	£26,477	£109,051
Net Return	£10,195	£26,636	£39,660	£49,913	£39,212	£165,617
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