Flat N14 2 beds 2 baths

Bourneside Crescent, London N14

London, England · N14

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£22,426

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

48%

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	£27,444	£27,856	£28,552	£29,266	£30,144	£143,261
Total Expenses	£22,850	£22,966	£23,105	£23,248	£23,405	£115,575
Profit Before Tax	£4,594	£4,890	£5,447	£6,018	£6,739	£27,687
Profit After Tax	£3,721	£3,961	£4,412	£4,875	£5,459	£22,426
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£3,725	£3,965	£12,912	£20,047	£25,649	£66,298
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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