Flat N4 2 beds 1 bath

Blackstock Road, London N4

London, England · N4

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£56,033

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£71,565

↗ 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	£35,172	£35,700	£36,235	£37,141	£38,069	£182,317
Total Expenses	£22,409	£22,512	£22,606	£22,739	£22,874	£113,140
Profit Before Tax	£12,763	£13,188	£13,629	£14,402	£15,195	£69,177
Profit After Tax	£10,338	£10,682	£11,039	£11,666	£12,308	£56,033
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£10,343	£21,182	£29,782	£36,607	£29,684	£127,598
Return From Rental Income (%)	6%	6%	6%	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