Flat N4 2 beds 2 baths

Carriage House, 10 City North Place, London N43Fs N4

London, England · N4

Initial Investment

First Year

£245,750First Year

Profit From Rental Income

After 5 Years

£60,851

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£75,873

↗ 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	£49,248	£49,987	£51,236	£52,517	£54,093	£257,081
Total Expenses	£36,086	£36,206	£36,374	£36,546	£36,746	£181,957
Profit Before Tax	£13,162	£13,781	£14,863	£15,972	£17,347	£75,124
Profit After Tax	£10,661	£11,163	£12,039	£12,937	£14,051	£60,851
Change In Property Value	£7	£7	£14,700	£26,240	£34,918	£75,873
Net Return	£10,669	£11,170	£26,739	£39,177	£48,969	£136,724
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	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