Flat N8 1 bed 1 bath

Fairfax Mews, Fairfax Road, London N8

London, England · N8

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£27,264

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 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	£19,800	£20,097	£20,398	£20,908	£21,431	£102,635
Total Expenses	£13,633	£13,712	£13,783	£13,876	£13,971	£68,975
Profit Before Tax	£6,168	£6,385	£6,615	£7,032	£7,460	£33,660
Profit After Tax	£4,996	£5,172	£5,358	£5,696	£6,043	£27,264
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£4,999	£11,172	£16,068	£19,948	£15,972	£68,159
Return From Rental Income (%)	5%	6%	6%	6%	6%	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