Flat N4 1 bed 1 bath

Newnton Close, London N4

London, England · N4

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£30,190

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£42,324

↗ 10%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,468	£27,880	£28,577	£29,291	£30,170	£143,387
Total Expenses	£21,014	£21,101	£21,213	£21,329	£21,459	£106,116
Profit Before Tax	£6,454	£6,779	£7,364	£7,963	£8,711	£37,271
Profit After Tax	£5,228	£5,491	£5,965	£6,450	£7,056	£30,190
Change In Property Value	£4	£4	£8,200	£14,637	£19,478	£42,324
Net Return	£5,232	£5,495	£14,165	£21,087	£26,534	£72,513
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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