Flat N5 2 beds 1 bath

Melgund Road, London N5

London, England · N5

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£45,828

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 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	£39,600	£40,194	£41,199	£42,229	£43,496	£206,717
Total Expenses	£29,765	£29,870	£30,014	£30,161	£30,330	£150,140
Profit Before Tax	£9,835	£10,324	£11,185	£12,068	£13,166	£56,577
Profit After Tax	£7,966	£8,362	£9,060	£9,775	£10,664	£45,828
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£7,972	£8,368	£21,060	£31,196	£39,169	£107,765
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	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