Flat N8 1 bed 1 bath

Gillett House, Campsfield Road, Hornsey N8

London, England · N8

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£16,875

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 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	£18,480	£18,757	£19,226	£19,707	£20,298	£96,468
Total Expenses	£14,957	£15,031	£15,121	£15,213	£15,314	£75,635
Profit Before Tax	£3,523	£3,726	£4,106	£4,494	£4,984	£20,833
Profit After Tax	£2,854	£3,018	£3,326	£3,640	£4,037	£16,875
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£2,856	£3,021	£8,926	£13,637	£17,339	£45,779
Return From Rental Income (%)	3%	3%	4%	4%	5%	20%
Total Net Return (%)	3%	3%	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