Flat N9 1 bed 1 bath

Bridlington Road, London N9

London, England · N9

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£10,574

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£22,492

↗ 14%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,728	£10,889	£11,052	£11,329	£11,612	£55,610
Total Expenses	£8,382	£8,448	£8,505	£8,575	£8,646	£42,555
Profit Before Tax	£2,346	£2,441	£2,547	£2,754	£2,966	£13,055
Profit After Tax	£1,901	£1,977	£2,063	£2,231	£2,403	£10,574
Change In Property Value	£2	£3,300	£5,891	£7,839	£5,461	£22,492
Net Return	£1,902	£5,277	£7,954	£10,069	£7,864	£33,066
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	16%	20%	16%	65%

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