Flat N7 1 bed 1 bath

Devonshire Court, Manor Gardens, London N7

London, England · N7

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£30,792

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 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	£27,204	£27,612	£28,302	£29,010	£29,880	£142,009
Total Expenses	£20,590	£20,677	£20,789	£20,904	£21,034	£103,994
Profit Before Tax	£6,614	£6,935	£7,513	£8,106	£8,847	£38,014
Profit After Tax	£5,357	£5,617	£6,086	£6,566	£7,166	£30,792
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£5,361	£5,621	£14,086	£20,846	£26,169	£72,083
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	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