Flat N11 3 beds 1 bath

Brownlow Road, London N11

London, England · N11

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£21,746

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

50%

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	£24,216	£24,579	£25,194	£25,824	£26,598	£126,411
Total Expenses	£19,700	£19,791	£19,904	£20,020	£20,149	£99,564
Profit Before Tax	£4,516	£4,788	£5,289	£5,804	£6,450	£26,847
Profit After Tax	£3,658	£3,878	£4,284	£4,701	£5,224	£21,746
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£3,662	£3,882	£11,785	£18,089	£23,040	£60,457
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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