Flat N3 2 beds 2 baths

Ivor Court, Chalgrove Gardens, London N3

London, England · N3

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£60,434

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£82,067

↗ 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	£51,672	£52,447	£53,758	£55,102	£56,755	£269,735
Total Expenses	£38,709	£38,832	£39,006	£39,185	£39,393	£195,125
Profit Before Tax	£12,963	£13,615	£14,752	£15,918	£17,363	£74,610
Profit After Tax	£10,500	£11,028	£11,949	£12,893	£14,064	£60,434
Change In Property Value	£8	£8	£15,900	£28,382	£37,768	£82,067
Net Return	£10,508	£11,036	£27,849	£41,275	£51,832	£142,501
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	4%	10%	15%	19%	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