Flat N18 2 beds 1 bath

Prowse Court, 81 Fore Street, London N18

London, England · N18

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£17,224

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 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	£20,472	£20,779	£21,299	£21,831	£22,486	£106,867
Total Expenses	£16,942	£17,018	£17,113	£17,210	£17,318	£85,602
Profit Before Tax	£3,530	£3,761	£4,185	£4,621	£5,168	£21,265
Profit After Tax	£2,860	£3,046	£3,390	£3,743	£4,186	£17,224
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£2,863	£3,049	£9,890	£15,346	£19,626	£50,774
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	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