Flat N4 2 beds 1 bath

Connaught Road, London N4

London, England · N4

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£49,897

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£64,749

↗ 14%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,824	£32,301	£32,786	£33,606	£34,446	£164,962
Total Expenses	£20,466	£20,563	£20,653	£20,777	£20,903	£103,361
Profit Before Tax	£11,358	£11,738	£12,133	£12,829	£13,542	£61,601
Profit After Tax	£9,200	£9,508	£9,828	£10,392	£10,969	£49,897
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£9,205	£19,008	£26,786	£32,957	£26,690	£114,646
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	6%	12%	17%	21%	17%	74%

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