Flat N14 2 beds 2 baths

Cricketers Close, Southgate N14

London, England · N14

Initial Investment

First Year

£141,800First Year

Profit From Rental Income

After 5 Years

£27,404

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£45,214

↗ 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	£28,284	£28,708	£29,426	£30,162	£31,066	£147,646
Total Expenses	£22,535	£22,631	£22,753	£22,878	£23,018	£113,814
Profit Before Tax	£5,749	£6,077	£6,673	£7,284	£8,049	£33,832
Profit After Tax	£4,657	£4,923	£5,405	£5,900	£6,520	£27,404
Change In Property Value	£4	£4	£8,760	£15,637	£20,808	£45,214
Net Return	£4,661	£4,927	£14,165	£21,537	£27,328	£72,618
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	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