Flat N14 1 bed 1 bath

Cricketers Close, Southgate N14

London, England · N14

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£16,593

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 10%After 5 Years

Return On Investment

50%

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	£20,016	£20,316	£20,824	£21,345	£21,985	£104,486
Total Expenses	£16,610	£16,693	£16,793	£16,896	£17,009	£84,002
Profit Before Tax	£3,406	£3,623	£4,031	£4,449	£4,976	£20,485
Profit After Tax	£2,759	£2,935	£3,265	£3,603	£4,030	£16,593
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£2,762	£2,938	£9,465	£14,671	£18,758	£48,593
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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