Flat N4 2 beds 2 baths

Skyline Apartments, Devan Grove, London N4

London, England · N4

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£56,144

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£70,712

↗ 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	£45,900	£46,588	£47,753	£48,947	£50,415	£239,604
Total Expenses	£33,767	£33,882	£34,042	£34,205	£34,394	£170,291
Profit Before Tax	£12,133	£12,706	£13,712	£14,742	£16,021	£69,314
Profit After Tax	£9,827	£10,292	£11,106	£11,941	£12,977	£56,144
Change In Property Value	£7	£7	£13,700	£24,455	£32,543	£70,712
Net Return	£9,834	£10,299	£24,807	£36,396	£45,520	£126,856
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