Flat N11 1 bed 1 bath

Flat, The Homestead, London N11

London, England · N11

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-6,027

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

26%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,496	£11,668	£11,960	£12,259	£12,627	£60,011
Total Expenses	£13,068	£13,132	£13,204	£13,277	£13,357	£66,038
Profit Before Tax	£-1,572	£-1,463	£-1,244	£-1,018	£-730	£-6,027
Profit After Tax	£-1,572	£-1,463	£-1,244	£-1,018	£-730	£-6,027
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£-1,570	£-1,461	£3,757	£7,907	£11,147	£19,780
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	5%	10%	15%	26%

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