Flat N13 1 bed 1 bath

Sidney Avenue, Palmers Green N13

London, England · N13

Initial Investment

First Year

£110,650First Year

Profit From Rental Income

After 5 Years

£9,852

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£36,027

↗ 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	£19,548	£19,841	£20,337	£20,846	£21,471	£102,043
Total Expenses	£17,801	£17,877	£17,969	£18,064	£18,169	£89,880
Profit Before Tax	£1,747	£1,965	£2,368	£2,782	£3,302	£12,163
Profit After Tax	£1,415	£1,591	£1,918	£2,253	£2,675	£9,852
Change In Property Value	£3	£3	£6,980	£12,460	£16,580	£36,027
Net Return	£1,418	£1,595	£8,898	£14,713	£19,255	£45,879
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