Flat N5 1 bed 1 bath

Roseleigh Avenue, London N5

London, England · N5

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£29,073

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£42,939

↗ 14%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,796	£21,108	£21,425	£21,960	£22,509	£107,798
Total Expenses	£14,215	£14,296	£14,369	£14,464	£14,562	£71,905
Profit Before Tax	£6,581	£6,812	£7,056	£7,496	£7,948	£35,893
Profit After Tax	£5,331	£5,518	£5,715	£6,072	£6,438	£29,073
Change In Property Value	£3	£6,300	£11,246	£14,965	£10,425	£42,939
Net Return	£5,334	£11,818	£16,961	£21,037	£16,863	£72,012
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	5%	12%	17%	21%	17%	73%

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