Flat N19 2 beds 1 bath

Ringmer Gardens, London N19

London, England · N19

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£25,176

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

52%

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	£25,824	£26,211	£26,867	£27,538	£28,364	£134,805
Total Expenses	£20,538	£20,625	£20,735	£20,848	£20,975	£103,723
Profit Before Tax	£5,286	£5,586	£6,131	£6,690	£7,389	£31,082
Profit After Tax	£4,281	£4,525	£4,966	£5,419	£5,985	£25,176
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£4,285	£4,529	£12,966	£19,699	£24,988	£66,468
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

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