Flat N7 2 beds 2 baths

Eden Grove, London N7

London, England · N7

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£23,609

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 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	£28,800	£29,232	£29,963	£30,712	£31,633	£150,340
Total Expenses	£24,011	£24,106	£24,229	£24,354	£24,494	£121,194
Profit Before Tax	£4,789	£5,126	£5,734	£6,358	£7,139	£29,146
Profit After Tax	£3,879	£4,152	£4,645	£5,150	£5,782	£23,609
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£3,884	£4,156	£14,145	£22,108	£28,348	£72,642
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
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