Flat N4 2 beds 2 baths

Devan Grove, London N4

London, England · N4

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£52,817

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 10%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£43,548	£44,201	£45,306	£46,439	£47,832	£227,326
Total Expenses	£32,144	£32,255	£32,408	£32,565	£32,747	£162,120
Profit Before Tax	£11,404	£11,946	£12,898	£13,873	£15,085	£65,207
Profit After Tax	£9,238	£9,677	£10,447	£11,237	£12,219	£52,817
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£9,244	£9,683	£23,448	£34,443	£43,098	£119,916
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	56%

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