Flat N10 2 beds 1 bath

Bedford Close, London N10

London, England · N10

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-14,642

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

21%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,996	£16,236	£16,642	£17,058	£17,570	£83,501
Total Expenses	£19,470	£19,540	£19,623	£19,709	£19,802	£98,143
Profit Before Tax	£-3,474	£-3,304	£-2,981	£-2,651	£-2,233	£-14,642
Profit After Tax	£-3,474	£-3,304	£-2,981	£-2,651	£-2,233	£-14,642
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£-3,470	£-3,300	£5,019	£11,630	£16,770	£26,649
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-11%
Total Net Return (%)	-3%	-3%	4%	9%	13%	21%

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