Flat N13 3 beds 1 bath

Myrtle Road, London N13

London, England · N13

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£9,874

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,596	£19,890	£20,387	£20,897	£21,524	£102,294
Total Expenses	£17,846	£17,921	£18,014	£18,109	£18,214	£90,104
Profit Before Tax	£1,750	£1,969	£2,373	£2,788	£3,310	£12,190
Profit After Tax	£1,418	£1,595	£1,922	£2,258	£2,681	£9,874
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£1,421	£1,598	£8,922	£14,754	£19,308	£46,004
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	17%	41%

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