Flat N7 3 beds 1 bath

Hornsey Road, London N7

London, England · N7

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£43,038

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 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	£35,700	£36,235	£37,141	£38,070	£39,212	£186,359
Total Expenses	£26,399	£26,499	£26,632	£26,769	£26,926	£133,226
Profit Before Tax	£9,301	£9,737	£10,509	£11,301	£12,286	£53,133
Profit After Tax	£7,534	£7,887	£8,512	£9,154	£9,952	£43,038
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£7,539	£7,892	£19,012	£27,896	£34,893	£97,233
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