Flat N3 2 beds 2 baths

Ivor Court, Chalgrove Gardens, London N3

London, England · N3

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£83,201

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£108,370

↗ 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	£51,672	£52,447	£53,234	£54,565	£55,929	£267,846
Total Expenses	£32,746	£32,874	£32,994	£33,168	£33,347	£165,130
Profit Before Tax	£18,926	£19,573	£20,240	£21,396	£22,581	£102,717
Profit After Tax	£15,330	£15,854	£16,395	£17,331	£18,291	£83,201
Change In Property Value	£8	£15,900	£28,382	£37,768	£26,312	£108,370
Net Return	£15,338	£31,754	£44,776	£55,099	£44,603	£191,570
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