Flat N2 3 beds 2 baths

The Causeway, London N2

London, England · N2

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£62,993

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£81,788

↗ 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	£39,600	£40,194	£40,797	£41,817	£42,862	£205,270
Total Expenses	£25,265	£25,374	£25,476	£25,620	£25,767	£127,501
Profit Before Tax	£14,335	£14,820	£15,321	£16,197	£17,096	£77,769
Profit After Tax	£11,611	£12,004	£12,410	£13,120	£13,847	£62,993
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£11,617	£24,004	£33,830	£41,624	£33,705	£144,781
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