Flat N13 2 beds 1 bath

Davey Close, London N13

London, England · N13

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£19,074

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 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	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£18,670	£18,762	£18,873	£18,987	£19,114	£94,406
Profit Before Tax	£3,926	£4,173	£4,635	£5,109	£5,705	£23,548
Profit After Tax	£3,180	£3,380	£3,754	£4,138	£4,621	£19,074
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£3,184	£3,384	£10,754	£16,633	£21,249	£55,204
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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