Flat N11 2 beds 1 bath

Telford Road, London N11

London, England · N11

Initial Investment

First Year

£42,475First Year

Profit From Rental Income

After 5 Years

£-957

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£14,271

↗ 10%After 5 Years

Return On Investment

31%

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	£8,928	£9,062	£9,288	£9,521	£9,806	£46,605
Total Expenses	£9,342	£9,423	£9,510	£9,598	£9,690	£47,563
Profit Before Tax	£-414	£-362	£-221	£-77	£117	£-957
Profit After Tax	£-414	£-362	£-221	£-77	£117	£-957
Change In Property Value	£1	£1	£2,765	£4,936	£6,568	£14,271
Net Return	£-412	£-360	£2,544	£4,858	£6,684	£13,314
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	16%	31%

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