Semi Detached N17 2 beds 2 baths

Flexmere Road, London N17

London, England · N17

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£45,549

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 10%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,804	£37,356	£38,290	£39,247	£40,425	£192,122
Total Expenses	£26,994	£27,060	£27,164	£27,271	£27,399	£135,889
Profit Before Tax	£9,810	£10,296	£11,126	£11,976	£13,025	£56,233
Profit After Tax	£7,946	£8,340	£9,012	£9,701	£10,550	£45,549
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£7,952	£8,345	£20,512	£30,229	£37,867	£104,905
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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