Flat N2 5 beds 1 bath

Aylmer Road, London N2

London, England · N2

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£54,083

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£71,565

↗ 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	£34,656	£35,176	£35,703	£36,596	£37,511	£179,642
Total Expenses	£22,357	£22,459	£22,553	£22,684	£22,818	£112,873
Profit Before Tax	£12,299	£12,716	£13,150	£13,912	£14,693	£66,769
Profit After Tax	£9,962	£10,300	£10,652	£11,269	£11,901	£54,083
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£9,967	£20,800	£29,394	£36,210	£29,277	£125,648
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
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