Flat N4 2 beds 1 bath

Portland Rise, Manor House London N4

London, England · N4

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£40,670

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£54,526

↗ 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	£26,796	£27,198	£27,606	£28,296	£29,003	£138,899
Total Expenses	£17,550	£17,640	£17,722	£17,832	£17,946	£88,689
Profit Before Tax	£9,246	£9,558	£9,884	£10,464	£11,058	£50,210
Profit After Tax	£7,490	£7,742	£8,006	£8,476	£8,957	£40,670
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£7,494	£15,742	£22,286	£27,478	£22,195	£95,196
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