Flat N13 0 beds 0 baths

Pymmes Road, Bowes Park Area N13

London, England · N13

Initial Investment

First Year

£284,250First Year

Profit From Rental Income

After 5 Years

£71,214

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£87,228

↗ 10%After 5 Years

Return On Investment

56%

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	£56,616	£57,465	£58,902	£60,374	£62,186	£295,543
Total Expenses	£41,187	£41,318	£41,505	£41,696	£41,919	£207,624
Profit Before Tax	£15,429	£16,147	£17,397	£18,679	£20,266	£87,919
Profit After Tax	£12,498	£13,079	£14,092	£15,130	£16,416	£71,214
Change In Property Value	£8	£8	£16,900	£30,167	£40,144	£87,228
Net Return	£12,506	£13,088	£30,992	£45,297	£56,559	£158,442
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	16%	20%	56%

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