Flat N4 3 beds 3 baths

Skyline Apartments, Devan Grove N4

London, England · N4

Initial Investment

First Year

£442,250First Year

Profit From Rental Income

After 5 Years

£145,120

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£170,393

↗ 14%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£83,748	£85,004	£86,279	£88,436	£90,647	£434,115
Total Expenses	£50,594	£50,769	£50,938	£51,195	£51,459	£254,955
Profit Before Tax	£33,154	£34,235	£35,342	£37,241	£39,188	£179,160
Profit After Tax	£26,855	£27,730	£28,627	£30,165	£31,742	£145,120
Change In Property Value	£13	£25,000	£44,625	£59,384	£41,371	£170,393
Net Return	£26,868	£52,731	£73,252	£89,549	£73,113	£315,512
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	6%	12%	17%	20%	17%	71%

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