Flat N8 1 bed 1 bath

Hudson Apartments, New River Village, Hornsey N8

London, England · N8

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£36,219

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£51,118

↗ 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	£24,756	£25,127	£25,504	£26,142	£26,795	£128,325
Total Expenses	£16,541	£16,628	£16,707	£16,813	£16,921	£83,610
Profit Before Tax	£8,215	£8,499	£8,797	£9,329	£9,875	£44,715
Profit After Tax	£6,654	£6,884	£7,126	£7,557	£7,999	£36,219
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£6,658	£14,384	£20,513	£25,372	£20,410	£87,337
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
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