Flat N20 2 beds 1 bath

Flat, Heaton Court, Denham Road, London N20

London, England · N20

Initial Investment

First Year

£100,325First Year

Profit From Rental Income

After 5 Years

£16,321

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£32,982

↗ 10%After 5 Years

Return On Investment

49%

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	£20,628	£20,937	£21,461	£21,997	£22,657	£107,681
Total Expenses	£17,302	£17,392	£17,499	£17,609	£17,730	£87,532
Profit Before Tax	£3,326	£3,546	£3,962	£4,388	£4,928	£20,149
Profit After Tax	£2,694	£2,872	£3,209	£3,554	£3,991	£16,321
Change In Property Value	£3	£3	£6,390	£11,406	£15,179	£32,982
Net Return	£2,697	£2,875	£9,599	£14,961	£19,170	£49,302
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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