Flat N13 5 beds 5 baths

Green Lanes, Palmers Green N13

London, England · N13

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£82,025

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 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	£70,224	£71,277	£73,059	£74,886	£77,132	£366,579
Total Expenses	£52,665	£52,816	£53,037	£53,264	£53,531	£265,314
Profit Before Tax	£17,559	£18,461	£20,022	£21,622	£23,601	£101,265
Profit After Tax	£14,223	£14,954	£16,218	£17,514	£19,117	£82,025
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£14,234	£14,965	£38,218	£56,784	£71,375	£195,576
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	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