Flat N19 2 beds 1 bath

Hornsey Road, London N19

London, England · N19

Initial Investment

First Year

£147,750First Year

Profit From Rental Income

After 5 Years

£7,883

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£62,023

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,016	£20,316	£20,621	£21,137	£21,665	£103,755
Total Expenses	£18,641	£18,721	£18,793	£18,886	£18,982	£94,023
Profit Before Tax	£1,375	£1,595	£1,828	£2,250	£2,683	£9,732
Profit After Tax	£1,114	£1,292	£1,481	£1,823	£2,173	£7,883
Change In Property Value	£5	£9,100	£16,244	£21,616	£15,059	£62,023
Net Return	£1,118	£10,392	£17,725	£23,438	£17,232	£69,906
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	47%

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