Flat N15 2 beds 1 bath

Dagmar Court, Cornwall Road, London N15

London, England · N15

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£11,467

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£42,324

↗ 10%After 5 Years

Return On Investment

41%

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	£22,548	£22,886	£23,458	£24,045	£24,766	£117,704
Total Expenses	£20,522	£20,601	£20,702	£20,804	£20,919	£103,547
Profit Before Tax	£2,026	£2,285	£2,757	£3,241	£3,847	£14,156
Profit After Tax	£1,641	£1,851	£2,233	£2,625	£3,116	£11,467
Change In Property Value	£4	£4	£8,200	£14,637	£19,478	£42,324
Net Return	£1,646	£1,855	£10,433	£17,262	£22,594	£53,790
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	17%	41%

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