Flat N13 6 beds 4 baths

Westminster Drive, London N13

London, England · N13

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£33,464

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 10%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£44,796	£45,468	£46,605	£47,770	£49,203	£233,841
Total Expenses	£38,220	£38,333	£38,489	£38,650	£38,836	£192,527
Profit Before Tax	£6,576	£7,135	£8,115	£9,120	£10,367	£41,314
Profit After Tax	£5,327	£5,779	£6,573	£7,387	£8,397	£33,464
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£5,335	£5,787	£22,574	£35,948	£46,403	£116,047
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	17%	43%

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