Flat N7 2 beds 1 bath

Tufnell Park Road, London N7

London, England · N7

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£40,048

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 10%After 5 Years

Return On Investment

52%

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	£37,128	£37,685	£38,627	£39,593	£40,781	£193,813
Total Expenses	£28,618	£28,722	£28,861	£29,003	£29,167	£144,371
Profit Before Tax	£8,510	£8,963	£9,766	£10,589	£11,614	£49,443
Profit After Tax	£6,893	£7,260	£7,911	£8,577	£9,407	£40,048
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£6,899	£7,266	£19,411	£29,105	£36,724	£99,405
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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