Flat N9 1 bed 1 bath

Pentland Close, London N9

London, England · N9

Initial Investment

First Year

£66,999First Year

Profit From Rental Income

After 5 Years

£9,620

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£22,710

↗ 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	£14,040	£14,251	£14,607	£14,972	£15,421	£73,291
Total Expenses	£12,132	£12,200	£12,278	£12,358	£12,446	£61,415
Profit Before Tax	£1,908	£2,051	£2,329	£2,614	£2,975	£11,876
Profit After Tax	£1,545	£1,661	£1,886	£2,117	£2,410	£9,620
Change In Property Value	£2	£2	£4,400	£7,854	£10,452	£22,710
Net Return	£1,547	£1,664	£6,286	£9,971	£12,861	£32,330
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	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