Flat N3 1 bed 1 bath

Regents Park Road, London N3

London, England · N3

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£26,131

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 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	£19,500	£19,792	£20,089	£20,592	£21,106	£101,080
Total Expenses	£13,603	£13,682	£13,752	£13,844	£13,939	£68,820
Profit Before Tax	£5,898	£6,111	£6,337	£6,747	£7,168	£32,260
Profit After Tax	£4,777	£4,950	£5,133	£5,465	£5,806	£26,131
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£4,780	£10,950	£15,843	£19,717	£15,735	£67,025
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
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