Flat N8 1 bed 1 bath

Weston Park, Crouch End N8

London, England · N8

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£39,174

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£54,526

↗ 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	£26,400	£26,796	£27,198	£27,878	£28,575	£136,847
Total Expenses	£17,510	£17,600	£17,681	£17,791	£17,903	£88,484
Profit Before Tax	£8,890	£9,196	£9,517	£10,087	£10,672	£48,363
Profit After Tax	£7,201	£7,449	£7,709	£8,171	£8,644	£39,174
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£7,205	£15,449	£21,989	£27,173	£21,883	£93,699
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