Flat N16 6 beds 0 baths

Green Lanes, London N16

London, England · N16

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£35,926

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£154,843

↗ 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	£75,000	£76,125	£78,028	£79,979	£82,378	£391,510
Total Expenses	£69,013	£69,171	£69,404	£69,643	£69,926	£347,157
Profit Before Tax	£5,988	£6,954	£8,624	£10,336	£12,452	£44,353
Profit After Tax	£4,850	£5,633	£6,985	£8,372	£10,086	£35,926
Change In Property Value	£15	£15	£30,001	£53,551	£71,261	£154,843
Net Return	£4,865	£5,648	£36,986	£61,923	£81,348	£190,769
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	11%	15%	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