Flat N10 1 bed 1 bath

Pembroke Road, Muswell Hill, London N10

London, England · N10

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£-13,388

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 10%After 5 Years

Return On Investment

18%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,196	£11,364	£11,648	£11,939	£12,297	£58,445
Total Expenses	£14,229	£14,291	£14,363	£14,436	£14,514	£71,833
Profit Before Tax	£-3,033	£-2,927	£-2,715	£-2,497	£-2,217	£-13,388
Profit After Tax	£-3,033	£-2,927	£-2,715	£-2,497	£-2,217	£-13,388
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£-3,030	£-2,925	£2,885	£7,500	£11,085	£15,516
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-4%	-3%	3%	9%	13%	18%

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