Flat N17 3 beds 1 bath

Mount Pleasant Road, London N17

London, England · N17

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£47,476

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£69,679

↗ 10%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£43,200	£43,848	£44,944	£46,068	£47,450	£225,510
Total Expenses	£33,101	£33,211	£33,364	£33,520	£33,701	£166,897
Profit Before Tax	£10,099	£10,637	£11,580	£12,548	£13,749	£58,612
Profit After Tax	£8,180	£8,616	£9,380	£10,164	£11,136	£47,476
Change In Property Value	£7	£7	£13,500	£24,098	£32,068	£69,679
Net Return	£8,187	£8,622	£22,880	£34,262	£43,204	£117,155
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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