Flat N3 2 beds 2 baths

Abingdon Road, London N3

London, England · N3

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£26,149

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

54%

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	£24,216	£24,579	£25,194	£25,824	£26,598	£126,411
Total Expenses	£18,659	£18,726	£18,817	£18,910	£19,016	£94,128
Profit Before Tax	£5,557	£5,853	£6,377	£6,914	£7,582	£32,283
Profit After Tax	£4,501	£4,741	£5,165	£5,600	£6,141	£26,149
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£4,505	£4,745	£12,665	£18,988	£23,957	£64,860
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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