Flat N3 1 bed 1 bath

Regents Park Road, London N3

London, England · N3

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£17,543

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,500	£19,792	£20,287	£20,794	£21,418	£101,793
Total Expenses	£15,853	£15,928	£16,020	£16,115	£16,220	£80,135
Profit Before Tax	£3,648	£3,865	£4,267	£4,680	£5,199	£21,658
Profit After Tax	£2,954	£3,130	£3,456	£3,791	£4,211	£17,543
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£2,957	£3,133	£9,456	£14,501	£18,463	£48,511
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	16%	20%	52%

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