Flat N2 5 beds 1 bath

Aylmer Road, London N2

London, England · N2

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£39,065

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 10%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,656	£35,176	£36,055	£36,957	£38,065	£180,909
Total Expenses	£26,295	£26,393	£26,524	£26,658	£26,811	£132,681
Profit Before Tax	£8,361	£8,783	£9,531	£10,299	£11,254	£48,228
Profit After Tax	£6,772	£7,114	£7,720	£8,342	£9,116	£39,065
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£6,778	£7,119	£18,221	£27,085	£34,057	£93,260
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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