Flat N15 2 beds 1 bath

Mulberry House, London N15

London, England · N15

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£29,327

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 10%After 5 Years

Return On Investment

56%

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	£24,852	£25,225	£25,855	£26,502	£27,297	£129,731
Total Expenses	£18,560	£18,616	£18,696	£18,778	£18,875	£93,525
Profit Before Tax	£6,292	£6,609	£7,159	£7,724	£8,422	£36,206
Profit After Tax	£5,096	£5,353	£5,799	£6,256	£6,822	£29,327
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£5,100	£5,357	£13,499	£20,001	£25,112	£69,070
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	56%

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