Flat N5 1 bed 1 bath

Roseleigh Avenue, London N5

London, England · N5

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£20,064

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£32,517

↗ 10%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,796	£21,108	£21,636	£22,177	£22,842	£108,558
Total Expenses	£16,577	£16,654	£16,750	£16,848	£16,957	£83,787
Profit Before Tax	£4,219	£4,454	£4,885	£5,328	£5,885	£24,771
Profit After Tax	£3,417	£3,607	£3,957	£4,316	£4,766	£20,064
Change In Property Value	£3	£3	£6,300	£11,246	£14,965	£32,517
Net Return	£3,420	£3,611	£10,257	£15,562	£19,731	£52,581
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	16%	20%	53%

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