Flat N16 3 beds 1 bath

Thornbury Close, London N16

London, England · N16

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£4,857

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

35%

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	£22,500	£22,837	£23,408	£23,994	£24,713	£117,453
Total Expenses	£22,104	£22,184	£22,284	£22,386	£22,501	£111,457
Profit Before Tax	£396	£654	£1,125	£1,608	£2,213	£5,996
Profit After Tax	£321	£530	£911	£1,302	£1,792	£4,857
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£325	£534	£9,911	£17,368	£23,171	£51,309
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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