Flat N7 2 beds 1 bath

Bakersfield, Tufnell Park, Islington, London N7

London, England · N7

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£29,320

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 10%After 5 Years

Return On Investment

56%

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	£26,184	£26,577	£27,241	£27,922	£28,760	£136,684
Total Expenses	£19,893	£19,979	£20,088	£20,200	£20,326	£100,486
Profit Before Tax	£6,291	£6,598	£7,153	£7,722	£8,434	£36,198
Profit After Tax	£5,095	£5,345	£5,794	£6,255	£6,831	£29,320
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£5,099	£5,348	£13,494	£20,000	£25,122	£69,063
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	56%

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