Flat N8 0 beds 1 bath

Bath House Court, Miles Road, Hornsey N8

London, England · N8

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£21,874

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£34,582

↗ 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	£22,116	£22,448	£23,009	£23,584	£24,292	£115,449
Total Expenses	£17,503	£17,582	£17,681	£17,782	£17,896	£88,444
Profit Before Tax	£4,613	£4,866	£5,328	£5,802	£6,396	£27,005
Profit After Tax	£3,737	£3,941	£4,316	£4,699	£5,181	£21,874
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£3,740	£3,945	£11,016	£16,659	£21,096	£56,455
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	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