Flat N12 1 bed 1 bath

99 Friern Park, London N12

London, England · N12

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£25,553

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

54%

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	£18,800	£18,871	£18,964	£19,060	£19,170	£94,864
Profit Before Tax	£5,416	£5,709	£6,230	£6,763	£7,429	£31,547
Profit After Tax	£4,387	£4,624	£5,046	£5,478	£6,017	£25,553
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£4,391	£4,628	£12,546	£18,866	£23,833	£64,263
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	54%

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