Flat N9 1 bed 1 bath

Methven Court, The Broadway, London N9

London, England · N9

Initial Investment

First Year

£18,250First Year

Profit From Rental Income

After 5 Years

£-4,316

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£5,936

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,732	£3,788	£3,883	£3,980	£4,099	£19,482
Total Expenses	£4,655	£4,706	£4,759	£4,812	£4,867	£23,798
Profit Before Tax	£-923	£-918	£-876	£-832	£-768	£-4,316
Profit After Tax	£-923	£-918	£-876	£-832	£-768	£-4,316
Change In Property Value	£1	£1	£1,150	£2,053	£2,732	£5,936
Net Return	£-922	£-918	£274	£1,220	£1,964	£1,619
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-24%
Total Net Return (%)	-5%	-5%	2%	7%	11%	9%

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