Semi Detached N17 2 beds 2 baths

Flexmere Road, London N17

London, England · N17

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£62,033

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£78,381

↗ 14%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,804	£37,356	£37,916	£38,864	£39,836	£190,777
Total Expenses	£22,681	£22,749	£22,815	£22,920	£23,028	£114,193
Profit Before Tax	£14,123	£14,607	£15,101	£15,944	£16,808	£76,584
Profit After Tax	£11,440	£11,832	£12,232	£12,915	£13,614	£62,033
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£11,445	£23,332	£32,760	£40,231	£32,645	£140,413
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	6%	12%	17%	21%	17%	74%

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