Flat N13 5 beds 4 baths

Hedge Lane, Palmers Green N13

London, England · N13

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£53,283

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 10%After 5 Years

Return On Investment

51%

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	£50,004	£50,754	£52,023	£53,323	£54,923	£261,028
Total Expenses	£38,740	£38,861	£39,031	£39,205	£39,408	£195,246
Profit Before Tax	£11,264	£11,893	£12,992	£14,118	£15,515	£65,782
Profit After Tax	£9,124	£9,633	£10,523	£11,436	£12,567	£53,283
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£9,132	£9,641	£26,524	£39,996	£50,573	£135,866
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	51%

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