Flat N13 2 beds 2 baths

Cherry Blossom Close, Palmers Green N13

London, England · N13

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£10,307

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

46%

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	£17,760	£18,026	£18,477	£18,939	£19,507	£92,710
Total Expenses	£15,782	£15,879	£15,991	£16,105	£16,228	£79,985
Profit Before Tax	£1,978	£2,147	£2,486	£2,834	£3,279	£12,724
Profit After Tax	£1,602	£1,739	£2,014	£2,295	£2,656	£10,307
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£1,605	£1,742	£7,514	£12,113	£15,721	£38,695
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	9%	14%	19%	46%

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