Flat N13 4 beds 3 baths

The Fairway, London N13

London, England · N13

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£41,896

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£70,712

↗ 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	£42,156	£42,788	£43,858	£44,954	£46,303	£220,060
Total Expenses	£33,393	£33,502	£33,652	£33,806	£33,983	£168,336
Profit Before Tax	£8,763	£9,286	£10,206	£11,149	£12,320	£51,724
Profit After Tax	£7,098	£7,522	£8,267	£9,031	£9,979	£41,896
Change In Property Value	£7	£7	£13,700	£24,455	£32,543	£70,712
Net Return	£7,105	£7,529	£21,967	£33,486	£42,522	£112,608
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	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