Flat N7 1 bed 1 bath

Hornsey Road, London N7

London, England · N7

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£24,450

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£35,442

↗ 14%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,676	£17,941	£18,210	£18,666	£19,132	£91,625
Total Expenses	£12,133	£12,210	£12,278	£12,365	£12,454	£61,439
Profit Before Tax	£5,543	£5,732	£5,933	£6,301	£6,678	£30,186
Profit After Tax	£4,490	£4,643	£4,806	£5,104	£5,409	£24,450
Change In Property Value	£3	£5,200	£9,282	£12,352	£8,605	£35,442
Net Return	£4,492	£9,843	£14,088	£17,455	£14,014	£59,892
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	6%	12%	18%	22%	18%	75%

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