Flat N8 1 bed 1 bath

Weston Park, Crouch End N8

London, England · N8

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£27,732

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,400	£26,796	£27,466	£28,153	£28,997	£137,812
Total Expenses	£20,510	£20,596	£20,706	£20,818	£20,945	£103,574
Profit Before Tax	£5,890	£6,200	£6,760	£7,334	£8,052	£34,237
Profit After Tax	£4,771	£5,022	£5,476	£5,941	£6,522	£27,732
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£4,775	£5,026	£13,476	£20,221	£25,525	£69,024
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	16%	20%	54%

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