Flat N11 2 beds 1 bath

Telford Road, London N11

London, England · N11

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£21,033

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£40,775

↗ 10%After 5 Years

Return On Investment

49%

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	£25,500	£25,883	£26,530	£27,193	£28,009	£133,113
Total Expenses	£21,186	£21,292	£21,420	£21,552	£21,697	£107,146
Profit Before Tax	£4,314	£4,590	£5,109	£5,641	£6,312	£25,967
Profit After Tax	£3,495	£3,718	£4,138	£4,569	£5,113	£21,033
Change In Property Value	£4	£4	£7,900	£14,102	£18,765	£40,775
Net Return	£3,499	£3,722	£12,039	£18,671	£23,878	£61,809
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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