Flat N3 2 beds 2 baths

Etchingham Park Road, London N3

London, England · N3

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£60,725

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£81,788

↗ 14%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,000	£39,585	£40,179	£41,183	£42,213	£202,160
Total Expenses	£25,205	£25,314	£25,414	£25,556	£25,702	£127,190
Profit Before Tax	£13,795	£14,271	£14,765	£15,627	£16,511	£74,970
Profit After Tax	£11,174	£11,560	£11,960	£12,658	£13,374	£60,725
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£11,180	£23,560	£33,380	£41,162	£33,232	£142,514
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	6%	12%	17%	21%	17%	72%

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