Flat N13 1 bed 1 bath

Broomfield Lane, Southgate N13

London, England · N13

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£9,627

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£35,614

↗ 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	£19,320	£19,610	£20,100	£20,603	£21,221	£100,853
Total Expenses	£17,620	£17,695	£17,787	£17,881	£17,985	£88,968
Profit Before Tax	£1,700	£1,915	£2,313	£2,722	£3,235	£11,885
Profit After Tax	£1,377	£1,551	£1,874	£2,204	£2,621	£9,627
Change In Property Value	£3	£3	£6,900	£12,317	£16,390	£35,614
Net Return	£1,381	£1,555	£8,774	£14,521	£19,011	£45,241
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