Flat N4 2 beds 1 bath

Stanhope Gardens, Harringay, London N4

London, England · N4

Initial Investment

First Year

£151,599First Year

Profit From Rental Income

After 5 Years

£48,803

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£63,522

↗ 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	£31,224	£31,692	£32,168	£32,972	£33,796	£161,852
Total Expenses	£20,116	£20,213	£20,301	£20,424	£20,549	£101,602
Profit Before Tax	£11,108	£11,480	£11,866	£12,548	£13,248	£60,250
Profit After Tax	£8,998	£9,298	£9,612	£10,164	£10,731	£48,803
Change In Property Value	£5	£9,320	£16,636	£22,138	£15,423	£63,522
Net Return	£9,002	£18,619	£26,248	£32,302	£26,154	£112,325
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