Flat N11 2 beds 1 bath

Brunswick Park Road, London N11

London, England · N11

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-2,914

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,548	£19,841	£20,337	£20,846	£21,471	£102,043
Total Expenses	£20,817	£20,892	£20,985	£21,079	£21,184	£104,957
Profit Before Tax	£-1,269	£-1,051	£-647	£-234	£287	£-2,914
Profit After Tax	£-1,269	£-1,051	£-647	£-234	£287	£-2,914
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£-1,264	£-1,047	£7,853	£14,939	£20,477	£40,958
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

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