Flat N15 3 beds 3 baths

Albany Close, London N15

London, England · N15

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£7,809

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£34,582

↗ 10%After 5 Years

Return On Investment

40%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,420	£18,696	£19,164	£19,643	£20,232	£96,155
Total Expenses	£17,133	£17,207	£17,296	£17,388	£17,490	£86,514
Profit Before Tax	£1,287	£1,490	£1,867	£2,255	£2,742	£9,641
Profit After Tax	£1,042	£1,207	£1,512	£1,826	£2,221	£7,809
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£1,046	£1,210	£8,213	£13,786	£18,136	£42,390
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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