Flat N16 1 bed 1 bath

Denman House, Lordship Terrace N16

London, England · N16

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£17,272

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

48%

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	£21,540	£21,863	£22,410	£22,970	£23,659	£112,442
Total Expenses	£18,040	£18,119	£18,216	£18,316	£18,428	£91,119
Profit Before Tax	£3,500	£3,745	£4,193	£4,654	£5,231	£21,323
Profit After Tax	£2,835	£3,033	£3,397	£3,770	£4,237	£17,272
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£2,838	£3,037	£10,397	£16,265	£20,865	£53,402
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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