Flat N4 2 beds 1 bath

Stanhope Gardens, Harringay, London N4

London, England · N4

Initial Investment

First Year

£151,599First Year

Profit From Rental Income

After 5 Years

£35,485

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£48,104

↗ 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	£31,224	£31,692	£32,485	£33,297	£34,296	£162,994
Total Expenses	£23,611	£23,704	£23,826	£23,951	£24,094	£119,185
Profit Before Tax	£7,613	£7,989	£8,659	£9,346	£10,202	£43,808
Profit After Tax	£6,167	£6,471	£7,014	£7,570	£8,264	£35,485
Change In Property Value	£5	£5	£9,320	£16,636	£22,138	£48,104
Net Return	£6,171	£6,475	£16,334	£24,207	£30,402	£83,589
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