Flat N17 1 bed 1 bath

Bream Close, London N17

London, England · N17

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£11,859

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£25,291

↗ 10%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,684	£15,919	£16,317	£16,725	£17,227	£81,873
Total Expenses	£13,289	£13,358	£13,441	£13,526	£13,619	£67,232
Profit Before Tax	£2,395	£2,561	£2,876	£3,199	£3,608	£14,640
Profit After Tax	£1,940	£2,074	£2,330	£2,592	£2,923	£11,859
Change In Property Value	£2	£2	£4,900	£8,747	£11,639	£25,291
Net Return	£1,943	£2,077	£7,230	£11,338	£14,562	£37,150
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

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