Flat N9 2 beds 1 bath

Buxton Close, London N9

London, England · N9

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£12,342

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£24,775

↗ 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	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£13,082	£13,151	£13,234	£13,318	£13,411	£66,197
Profit Before Tax	£2,518	£2,683	£2,996	£3,317	£3,724	£15,237
Profit After Tax	£2,040	£2,173	£2,427	£2,687	£3,016	£12,342
Change In Property Value	£2	£2	£4,800	£8,568	£11,402	£24,775
Net Return	£2,042	£2,175	£7,227	£11,255	£14,418	£37,117
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	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