Flat N9 2 beds 1 bath

Alma House, 4 Sebastopol Road, London N9

London, England · N9

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£14,061

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 10%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,896	£17,149	£17,578	£18,018	£18,558	£88,199
Total Expenses	£14,005	£14,076	£14,162	£14,250	£14,347	£70,841
Profit Before Tax	£2,891	£3,073	£3,416	£3,768	£4,211	£17,359
Profit After Tax	£2,342	£2,489	£2,767	£3,052	£3,411	£14,061
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£2,344	£2,492	£7,967	£12,334	£15,763	£40,900
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	16%	20%	51%

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