Flat N14 3 beds 1 bath

The Broadway, Southgate, London, UK N14

London, England · N14

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£19,442

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 10%After 5 Years

Return On Investment

39%

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	£39,000	£39,585	£40,575	£41,589	£42,837	£203,585
Total Expenses	£35,656	£35,761	£35,903	£36,048	£36,215	£179,583
Profit Before Tax	£3,344	£3,824	£4,672	£5,541	£6,621	£24,002
Profit After Tax	£2,708	£3,098	£3,784	£4,488	£5,363	£19,442
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£2,716	£3,105	£18,785	£31,264	£40,994	£96,863
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	7%	12%	16%	39%

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