Flat N16 2 beds 1 bath

Palatine Road, London N16

London, England · N16

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£13,734

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 10%After 5 Years

Return On Investment

36%

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	£37,500	£38,062	£39,014	£39,989	£41,189	£195,755
Total Expenses	£35,506	£35,609	£35,747	£35,888	£36,051	£178,800
Profit Before Tax	£1,994	£2,454	£3,267	£4,101	£5,138	£16,955
Profit After Tax	£1,615	£1,988	£2,647	£3,322	£4,162	£13,734
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£1,622	£1,995	£17,647	£30,098	£39,793	£91,155
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	36%

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