Flat N2 2 beds 1 bath

Fortis Green, London N2

London, England · N2

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£57,038

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 14%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,300	£36,844	£37,397	£38,332	£39,290	£188,164
Total Expenses	£23,326	£23,431	£23,527	£23,662	£23,801	£117,747
Profit Before Tax	£12,974	£13,414	£13,870	£14,670	£15,490	£70,417
Profit After Tax	£10,509	£10,865	£11,235	£11,883	£12,547	£57,038
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£10,514	£21,865	£30,870	£38,011	£30,750	£132,011
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	6%	12%	17%	21%	17%	73%

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