Flat N11 2 beds 1 bath

Marshalls Close, London N11

London, England · N11

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-5,122

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,800	£14,007	£14,357	£14,716	£15,158	£72,038
Total Expenses	£15,283	£15,349	£15,427	£15,507	£15,594	£77,160
Profit Before Tax	£-1,483	£-1,342	£-1,070	£-791	£-436	£-5,122
Profit After Tax	£-1,483	£-1,342	£-1,070	£-791	£-436	£-5,122
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£-1,480	£-1,339	£4,930	£9,919	£13,816	£25,847
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-2%	-1%	5%	11%	15%	28%

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