Flat N11 3 beds 1 bath

Brunswick Park Road, London N11

London, England · N11

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£-2,461

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 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	£20,700	£21,010	£21,536	£22,074	£22,736	£108,057
Total Expenses	£21,924	£22,001	£22,096	£22,194	£22,303	£110,518
Profit Before Tax	£-1,224	£-990	£-561	£-120	£434	£-2,461
Profit After Tax	£-1,224	£-990	£-561	£-120	£434	£-2,461
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£-1,219	£-986	£8,440	£15,945	£21,812	£43,992
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