Flat N8 0 beds 0 baths

Green Lanes, London N8

London, England · N8

Initial Investment

First Year

£502,250First Year

Profit From Rental Income

After 5 Years

£158,268

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£190,840

↗ 14%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£92,400	£93,786	£95,193	£97,573	£100,012	£478,963
Total Expenses	£56,285	£56,474	£56,655	£56,935	£57,222	£283,571
Profit Before Tax	£36,115	£37,312	£38,538	£40,638	£42,790	£195,393
Profit After Tax	£29,253	£30,223	£31,215	£32,916	£34,660	£158,268
Change In Property Value	£14	£28,000	£49,980	£66,510	£46,335	£190,840
Net Return	£29,267	£58,223	£81,196	£99,426	£80,995	£349,108
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	6%	12%	16%	20%	16%	70%

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