Flat N4 3 beds 2 baths

Green Lanes Walk, London N4

London, England · N4

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£71,396

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 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	£43,548	£44,201	£44,864	£45,986	£47,135	£225,735
Total Expenses	£27,269	£27,384	£27,491	£27,645	£27,803	£137,592
Profit Before Tax	£16,279	£16,817	£17,373	£18,341	£19,333	£88,143
Profit After Tax	£13,186	£13,622	£14,072	£14,856	£15,659	£71,396
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£13,193	£26,622	£37,277	£45,735	£37,172	£160,000
Return From Rental Income (%)	6%	6%	7%	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