Flat N14 1 bed 1 bath

Dalrymple Close, London N14

London, England · N14

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£12,892

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 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	£16,788	£17,040	£17,466	£17,902	£18,440	£87,636
Total Expenses	£14,173	£14,249	£14,338	£14,429	£14,530	£71,719
Profit Before Tax	£2,615	£2,791	£3,128	£3,473	£3,910	£15,917
Profit After Tax	£2,118	£2,261	£2,534	£2,813	£3,167	£12,892
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£2,121	£2,263	£7,734	£12,095	£15,519	£39,732
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	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