Flat N9 1 bed 1 bath

Hickory Close, London N9

London, England · N9

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£8,860

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 10%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,996	£13,191	£13,521	£13,859	£14,274	£67,841
Total Expenses	£11,235	£11,300	£11,376	£11,454	£11,538	£56,902
Profit Before Tax	£1,761	£1,891	£2,145	£2,405	£2,737	£10,939
Profit After Tax	£1,427	£1,532	£1,737	£1,948	£2,217	£8,860
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£1,429	£1,534	£5,737	£9,088	£11,718	£29,506
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	48%

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