Flat N20 1 bed 1 bath

Oxford Gardens, Whetstone, London N20

London, England · N20

Initial Investment

First Year

£112,750First Year

Profit From Rental Income

After 5 Years

£-1,332

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£48,391

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,196	£14,409	£14,625	£14,991	£15,365	£73,586
Total Expenses	£14,842	£14,913	£14,976	£15,054	£15,134	£74,919
Profit Before Tax	£-646	£-504	£-351	£-63	£231	£-1,332
Profit After Tax	£-646	£-504	£-351	£-63	£231	£-1,332
Change In Property Value	£4	£7,100	£12,674	£16,865	£11,749	£48,391
Net Return	£-642	£6,596	£12,323	£16,802	£11,981	£47,059
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	-1%	6%	11%	15%	11%	42%

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