Flat N9 3 beds 1 bath

Beamish Road, London N9

London, England · N9

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£24,461

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£39,227

↗ 10%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,696	£25,066	£25,693	£26,335	£27,125	£128,916
Total Expenses	£19,546	£19,629	£19,735	£19,843	£19,965	£98,717
Profit Before Tax	£5,150	£5,437	£5,958	£6,493	£7,161	£30,199
Profit After Tax	£4,171	£4,404	£4,826	£5,259	£5,800	£24,461
Change In Property Value	£4	£4	£7,600	£13,566	£18,053	£39,227
Net Return	£4,175	£4,408	£12,426	£18,825	£23,853	£63,688
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	20%	52%

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