Flat N8 2 beds 2 baths

Alington House, 1 Mary Neuner Rd, London N8

London, England · N8

Initial Investment

First Year

£204,800First Year

Profit From Rental Income

After 5 Years

£65,136

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£84,242

↗ 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	£40,788	£41,400	£42,021	£43,071	£44,148	£211,428
Total Expenses	£25,963	£26,074	£26,177	£26,324	£26,474	£131,013
Profit Before Tax	£14,825	£15,326	£15,844	£16,747	£17,674	£80,415
Profit After Tax	£12,008	£12,414	£12,833	£13,565	£14,316	£65,136
Change In Property Value	£6	£12,360	£22,063	£29,359	£20,454	£84,242
Net Return	£12,014	£24,774	£34,896	£42,925	£34,769	£149,378
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