Flat N18 3 beds 2 baths

Huxley Road, London N18

London, England · N18

Initial Investment

First Year

£140,925First Year

Profit From Rental Income

After 5 Years

£23,009

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£44,956

↗ 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	£28,116	£28,538	£29,251	£29,982	£30,882	£146,769
Total Expenses	£23,402	£23,520	£23,663	£23,809	£23,969	£118,363
Profit Before Tax	£4,714	£5,017	£5,588	£6,174	£6,913	£28,406
Profit After Tax	£3,818	£4,064	£4,527	£5,001	£5,599	£23,009
Change In Property Value	£4	£4	£8,710	£15,548	£20,689	£44,956
Net Return	£3,823	£4,068	£13,237	£20,548	£26,289	£67,965
Return From Rental Income (%)	3%	3%	3%	4%	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