Flat N4 2 beds 2 baths

Devan Grove, London N4

London, England · N4

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£13,647

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£70,712

↗ 10%After 5 Years

Return On Investment

37%

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	£37,200	£37,758	£38,702	£39,669	£40,860	£194,189
Total Expenses	£35,117	£35,270	£35,455	£35,645	£35,854	£177,341
Profit Before Tax	£2,083	£2,488	£3,247	£4,025	£5,006	£16,848
Profit After Tax	£1,687	£2,015	£2,630	£3,260	£4,055	£13,647
Change In Property Value	£7	£7	£13,700	£24,455	£32,543	£70,712
Net Return	£1,694	£2,022	£16,330	£27,715	£36,597	£84,358
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

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