Flat N5 1 bed 1 bath

Kelvin Road, London N5

London, England · N5

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£24,113

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£37,162

↗ 10%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,760	£24,116	£24,719	£25,337	£26,097	£124,030
Total Expenses	£18,659	£18,741	£18,844	£18,950	£19,068	£94,261
Profit Before Tax	£5,101	£5,376	£5,875	£6,388	£7,029	£29,769
Profit After Tax	£4,132	£4,354	£4,759	£5,174	£5,694	£24,113
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£4,135	£4,358	£11,959	£18,026	£22,796	£61,275
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	54%

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