Flat N3 1 bed 1 bath

Regents Park Road, London N3

London, England · N3

Initial Investment

First Year

£112,750First Year

Profit From Rental Income

After 5 Years

£18,370

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£36,646

↗ 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	£22,920	£23,264	£23,845	£24,442	£25,175	£119,646
Total Expenses	£19,169	£19,267	£19,385	£19,506	£19,639	£96,967
Profit Before Tax	£3,751	£3,997	£4,460	£4,935	£5,536	£22,679
Profit After Tax	£3,039	£3,237	£3,613	£3,998	£4,484	£18,370
Change In Property Value	£4	£4	£7,100	£12,674	£16,865	£36,646
Net Return	£3,042	£3,241	£10,713	£16,671	£21,349	£55,016
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