Flat N10 1 bed 1 bath

Colney Hatch Lane, Muswell Hill N10

London, England · N10

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£-13,892

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 10%After 5 Years

Return On Investment

19%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£16,413	£16,479	£16,555	£16,633	£16,718	£82,798
Profit Before Tax	£-3,213	£-3,081	£-2,822	£-2,557	£-2,220	£-13,892
Profit After Tax	£-3,213	£-3,081	£-2,822	£-2,557	£-2,220	£-13,892
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£-3,209	£-3,077	£3,778	£9,224	£13,458	£20,174
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	4%	9%	13%	19%

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