Flat N7 2 beds 2 baths

Eden Grove, London N7

London, England · N7

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£38,148

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 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	£32,304	£32,789	£33,608	£34,448	£35,482	£168,631
Total Expenses	£24,076	£24,170	£24,295	£24,423	£24,569	£121,535
Profit Before Tax	£8,228	£8,618	£9,313	£10,025	£10,913	£47,097
Profit After Tax	£6,665	£6,981	£7,543	£8,120	£8,839	£38,148
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£6,669	£6,985	£17,044	£25,078	£31,405	£87,182
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