Flat N5 2 beds 0 baths

Loxford Gardens, London N5

London, England · N5

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£73,138

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£93,375

↗ 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	£45,216	£45,894	£46,583	£47,747	£48,941	£234,381
Total Expenses	£28,561	£28,679	£28,789	£28,947	£29,109	£144,087
Profit Before Tax	£16,655	£17,215	£17,794	£18,800	£19,831	£90,294
Profit After Tax	£13,490	£13,944	£14,413	£15,228	£16,063	£73,138
Change In Property Value	£7	£13,700	£24,455	£32,542	£22,671	£93,375
Net Return	£13,497	£27,644	£38,867	£47,770	£38,735	£166,513
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	6%	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