Flat N20 2 beds 1 bath

Flat, Heaton Court, Denham Road, London N20

London, England · N20

Initial Investment

First Year

£100,325First Year

Profit From Rental Income

After 5 Years

£-2,227

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£43,552

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,780	£12,972	£13,166	£13,495	£13,833	£66,246
Total Expenses	£13,558	£13,627	£13,688	£13,762	£13,839	£68,473
Profit Before Tax	£-778	£-655	£-521	£-267	£-6	£-2,227
Profit After Tax	£-778	£-655	£-521	£-267	£-6	£-2,227
Change In Property Value	£3	£6,390	£11,406	£15,178	£10,574	£43,552
Net Return	£-775	£5,735	£10,885	£14,912	£10,568	£41,325
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	6%	11%	15%	11%	41%

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