Flat N2 2 beds 2 baths

Vanderville Gardens, London N2

London, England · N2

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£23,208

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,100	£23,446	£24,033	£24,633	£25,372	£120,585
Total Expenses	£18,196	£18,277	£18,378	£18,482	£18,599	£91,933
Profit Before Tax	£4,904	£5,170	£5,654	£6,151	£6,774	£28,652
Profit After Tax	£3,972	£4,187	£4,580	£4,982	£5,487	£23,208
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£3,976	£4,191	£11,580	£17,478	£22,114	£59,338
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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