Flat N4 1 bed 1 bath

Florence Road, London N4

London, England · N4

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£31,615

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 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	£28,476	£28,903	£29,626	£30,366	£31,277	£148,649
Total Expenses	£21,709	£21,798	£21,913	£22,031	£22,165	£109,618
Profit Before Tax	£6,767	£7,105	£7,712	£8,335	£9,112	£39,031
Profit After Tax	£5,481	£5,755	£6,247	£6,751	£7,381	£31,615
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£5,485	£5,759	£14,747	£21,924	£27,572	£75,487
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