Flat N3 2 beds 1 bath

Ballards Lane, London N3

London, England · N3

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£39,396

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£56,570

↗ 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	£26,976	£27,381	£27,791	£28,486	£29,198	£139,832
Total Expenses	£18,050	£18,141	£18,223	£18,334	£18,448	£91,196
Profit Before Tax	£8,926	£9,240	£9,569	£10,152	£10,750	£48,637
Profit After Tax	£7,230	£7,484	£7,751	£8,223	£8,708	£39,396
Change In Property Value	£4	£8,300	£14,816	£19,715	£13,735	£56,570
Net Return	£7,234	£15,784	£22,566	£27,939	£22,443	£95,966
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	5%	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