Flat N4 2 beds 1 bath

Blackstock Road, London N4

London, England · N4

Initial Investment

First Year

£151,425First Year

Profit From Rental Income

After 5 Years

£48,732

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£63,454

↗ 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	£31,188	£31,656	£32,131	£32,934	£33,757	£161,666
Total Expenses	£20,096	£20,193	£20,282	£20,404	£20,529	£101,503
Profit Before Tax	£11,092	£11,463	£11,849	£12,530	£13,229	£60,162
Profit After Tax	£8,984	£9,285	£9,598	£10,149	£10,715	£48,732
Change In Property Value	£5	£9,310	£16,619	£22,114	£15,406	£63,454
Net Return	£8,989	£18,595	£26,216	£32,264	£26,122	£112,186
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