Flat N1 1 bed 1 bath

Brydon Walk, London N1

London, England · N1

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£23,847

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

48%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,052	£29,488	£30,225	£30,981	£31,910	£151,655
Total Expenses	£24,164	£24,286	£24,433	£24,583	£24,749	£122,214
Profit Before Tax	£4,888	£5,202	£5,792	£6,398	£7,161	£29,441
Profit After Tax	£3,959	£4,214	£4,692	£5,182	£5,801	£23,847
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£3,964	£4,218	£13,692	£21,247	£27,179	£70,300
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change