Flat N18 3 beds 2 baths

Huxley Road, London N18

London, England · N18

Initial Investment

First Year

£140,925First Year

Profit From Rental Income

After 5 Years

£38,448

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£59,365

↗ 14%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,432	£27,843	£28,261	£28,968	£29,692	£142,196
Total Expenses	£18,755	£18,847	£18,929	£19,042	£19,157	£94,730
Profit Before Tax	£8,677	£8,997	£9,332	£9,926	£10,535	£47,466
Profit After Tax	£7,028	£7,288	£7,559	£8,040	£8,533	£38,448
Change In Property Value	£4	£8,710	£15,548	£20,689	£14,414	£59,365
Net Return	£7,032	£15,998	£23,106	£28,729	£22,947	£97,812
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	16%	20%	16%	69%

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