Flat N2 2 beds 1 bath

Fortis Green, London N2

London, England · N2

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£41,304

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 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	£36,300	£36,844	£37,766	£38,710	£39,871	£189,491
Total Expenses	£27,451	£27,552	£27,687	£27,825	£27,984	£138,499
Profit Before Tax	£8,849	£9,293	£10,079	£10,885	£11,887	£50,992
Profit After Tax	£7,167	£7,527	£8,164	£8,817	£9,629	£41,304
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£7,173	£7,533	£19,164	£28,452	£35,758	£98,079
Return From Rental Income (%)	4%	4%	5%	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