Flat N14 1 bed 1 bath

Chase Side, London N14

London, England · N14

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£14,625

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

49%

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	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£16,243	£16,327	£16,428	£16,531	£16,644	£82,172
Profit Before Tax	£2,958	£3,161	£3,548	£3,944	£4,445	£18,055
Profit After Tax	£2,396	£2,560	£2,873	£3,195	£3,601	£14,625
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£2,399	£2,563	£8,874	£13,905	£17,853	£45,593
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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