Flat N3 2 beds 2 baths

Ivor Court, Chalgrove Gardens, London N3

London, England · N3

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£43,744

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£82,067

↗ 10%After 5 Years

Return On Investment

47%

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	£51,324	£52,094	£53,396	£54,731	£56,373	£267,918
Total Expenses	£42,307	£42,514	£42,765	£43,022	£43,306	£213,913
Profit Before Tax	£9,017	£9,580	£10,631	£11,709	£13,067	£54,005
Profit After Tax	£7,304	£7,760	£8,611	£9,484	£10,584	£43,744
Change In Property Value	£8	£8	£15,900	£28,382	£37,768	£82,067
Net Return	£7,312	£7,768	£24,512	£37,867	£48,353	£125,811
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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