Flat N8 2 beds 2 baths

Alington House, 1 Mary Neuner Road, London, London N8

London, England · N8

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£58,229

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£76,336

↗ 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	£36,960	£37,514	£38,077	£39,029	£40,005	£191,585
Total Expenses	£23,714	£23,819	£23,917	£24,054	£24,194	£119,698
Profit Before Tax	£13,246	£13,695	£14,160	£14,975	£15,811	£71,887
Profit After Tax	£10,729	£11,093	£11,470	£12,130	£12,807	£58,229
Change In Property Value	£6	£11,200	£19,992	£26,604	£18,534	£76,336
Net Return	£10,735	£22,293	£31,462	£38,734	£31,341	£134,565
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