Flat N16 2 beds 1 bath

Clissold Crescent, London N16

London, England · N16

Initial Investment

First Year

£160,000First Year

Profit From Rental Income

After 5 Years

£31,387

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£50,582

↗ 10%After 5 Years

Return On Investment

51%

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	£31,632	£32,106	£32,909	£33,732	£34,744	£165,123
Total Expenses	£25,028	£25,131	£25,263	£25,399	£25,552	£126,373
Profit Before Tax	£6,604	£6,975	£7,646	£8,333	£9,192	£38,750
Profit After Tax	£5,349	£5,650	£6,193	£6,750	£7,446	£31,387
Change In Property Value	£5	£5	£9,800	£17,493	£23,279	£50,582
Net Return	£5,354	£5,655	£15,993	£24,243	£30,724	£81,969
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	51%

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