Flat N18 1 bed 1 bath

Wigston Close, London N18

London, England · N18

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£13,088

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£27,263

↗ 14%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£12,981	£13,305	£13,638	£65,313
Total Expenses	£9,695	£9,764	£9,824	£9,898	£9,974	£49,156
Profit Before Tax	£2,905	£3,025	£3,157	£3,407	£3,664	£16,158
Profit After Tax	£2,353	£2,450	£2,557	£2,760	£2,968	£13,088
Change In Property Value	£2	£4,000	£7,140	£9,501	£6,619	£27,263
Net Return	£2,355	£6,450	£9,697	£12,261	£9,587	£40,350
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	11%	16%	20%	16%	66%

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