Flat N8 0 beds 1 bath

Wellington Terrace, Turnpike Lane N8

London, England · N8

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£68,447

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£56,100	£56,941	£58,365	£59,824	£61,619	£292,850
Total Expenses	£41,334	£41,464	£41,649	£41,839	£42,061	£208,347
Profit Before Tax	£14,766	£15,478	£16,716	£17,985	£19,558	£84,503
Profit After Tax	£11,961	£12,537	£13,540	£14,568	£15,842	£68,447
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£11,969	£12,545	£30,540	£44,914	£56,223	£156,191
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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