Flat N19 3 beds 1 bath

Poynings Road, London N19

London, England · N19

Initial Investment

First Year

£170,500First Year

Profit From Rental Income

After 5 Years

£-6,086

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£53,679

↗ 10%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,884	£23,227	£23,808	£24,403	£25,135	£119,458
Total Expenses	£24,919	£25,000	£25,101	£25,204	£25,320	£125,544
Profit Before Tax	£-2,035	£-1,772	£-1,293	£-801	£-185	£-6,086
Profit After Tax	£-2,035	£-1,772	£-1,293	£-801	£-185	£-6,086
Change In Property Value	£5	£5	£10,400	£18,564	£24,704	£53,679
Net Return	£-2,030	£-1,767	£9,107	£17,763	£24,519	£47,592
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	10%	14%	28%

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