Flat N9 1 bed 1 bath

Ainsley Close, London N9

London, England · N9

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£11,913

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£24,259

↗ 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	£15,276	£15,505	£15,893	£16,290	£16,779	£79,743
Total Expenses	£12,851	£12,920	£13,002	£13,085	£13,177	£65,036
Profit Before Tax	£2,425	£2,585	£2,891	£3,205	£3,602	£14,707
Profit After Tax	£1,964	£2,094	£2,342	£2,596	£2,917	£11,913
Change In Property Value	£2	£2	£4,700	£8,390	£11,164	£24,259
Net Return	£1,966	£2,096	£7,042	£10,985	£14,082	£36,171
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