Flat N4 1 bed 1 bath

Dragonfly Walk, Manor House, London N4

London, England · N4

Initial Investment

First Year

£180,996First Year

Profit From Rental Income

After 5 Years

£59,125

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£74,971

↗ 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	£36,852	£37,405	£37,966	£38,915	£39,888	£191,026
Total Expenses	£23,381	£23,486	£23,584	£23,720	£23,860	£118,032
Profit Before Tax	£13,471	£13,918	£14,382	£15,195	£16,028	£72,994
Profit After Tax	£10,911	£11,274	£11,650	£12,308	£12,982	£59,125
Change In Property Value	£5	£11,000	£19,635	£26,128	£18,203	£74,971
Net Return	£10,917	£22,274	£31,285	£38,436	£31,185	£134,097
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
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