Flat N9 1 bed 1 bath

Central Avenue, London N9

London, England · N9

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£13,438

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£25,900

↗ 14%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,348	£12,533	£12,721	£13,039	£13,365	£64,007
Total Expenses	£9,348	£9,417	£9,476	£9,550	£9,625	£47,416
Profit Before Tax	£3,000	£3,117	£3,245	£3,489	£3,740	£16,591
Profit After Tax	£2,430	£2,524	£2,628	£2,826	£3,029	£13,438
Change In Property Value	£2	£3,800	£6,783	£9,026	£6,288	£25,900
Net Return	£2,432	£6,325	£9,411	£11,853	£9,318	£39,338
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	11%	16%	20%	16%	68%

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