Flat N9 2 beds 1 bath

Buxton Close, London N9

London, England · N9

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£19,212

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£32,715

↗ 14%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,072	£16,473	£16,885	£80,864
Total Expenses	£11,282	£11,355	£11,420	£11,502	£11,586	£57,146
Profit Before Tax	£4,318	£4,479	£4,651	£4,971	£5,299	£23,718
Profit After Tax	£3,498	£3,628	£3,768	£4,027	£4,292	£19,212
Change In Property Value	£2	£4,800	£8,568	£11,402	£7,943	£32,715
Net Return	£3,500	£8,428	£12,336	£15,428	£12,235	£51,927
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	5%	12%	17%	21%	17%	71%

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