Flat N9 0 beds 1 bath

Crosskeys Close, London N9

London, England · N9

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£11,054

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£23,226

↗ 10%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,628	£14,847	£15,219	£15,599	£16,067	£76,360
Total Expenses	£12,390	£12,458	£12,538	£12,620	£12,709	£62,714
Profit Before Tax	£2,238	£2,390	£2,681	£2,979	£3,358	£13,646
Profit After Tax	£1,813	£1,936	£2,172	£2,413	£2,720	£11,054
Change In Property Value	£2	£2	£4,500	£8,033	£10,689	£23,226
Net Return	£1,815	£1,938	£6,672	£10,446	£13,409	£34,280
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

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