Flat N4 1 bed 1 bath

City North Place, City North East Tower N4

London, England · N4

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£51,133

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£66,112

↗ 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	£32,496	£32,983	£33,478	£34,315	£35,173	£168,446
Total Expenses	£20,854	£20,953	£21,044	£21,169	£21,298	£105,318
Profit Before Tax	£11,642	£12,030	£12,434	£13,146	£13,875	£63,128
Profit After Tax	£9,430	£9,744	£10,072	£10,648	£11,239	£51,133
Change In Property Value	£5	£9,700	£17,315	£23,041	£16,052	£66,112
Net Return	£9,434	£19,445	£27,387	£33,689	£27,291	£117,246
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