Flat N7 1 bed 1 bath

The Beaux Arts Building, Manor Gardens N7

London, England · N7

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£33,213

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 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	£28,896	£29,329	£30,063	£30,814	£31,739	£150,841
Total Expenses	£21,751	£21,841	£21,957	£22,076	£22,211	£109,837
Profit Before Tax	£7,145	£7,489	£8,106	£8,738	£9,527	£41,004
Profit After Tax	£5,787	£6,066	£6,566	£7,078	£7,717	£33,213
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£5,791	£6,070	£15,066	£22,251	£27,908	£77,086
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