Flat N7 2 beds 1 bath

Bardolph Road, London N7

London, England · N7

Initial Investment

First Year

£173,650First Year

Profit From Rental Income

After 5 Years

£58,550

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£72,110

↗ 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	£35,976	£36,516	£37,063	£37,990	£38,940	£186,485
Total Expenses	£22,618	£22,722	£22,818	£22,952	£23,090	£114,201
Profit Before Tax	£13,358	£13,794	£14,245	£15,038	£15,850	£72,284
Profit After Tax	£10,820	£11,173	£11,539	£12,180	£12,838	£58,550
Change In Property Value	£5	£10,580	£18,885	£25,131	£17,508	£72,110
Net Return	£10,825	£21,753	£30,424	£37,312	£30,346	£130,660
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	6%	13%	18%	21%	17%	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