Flat N8 3 beds 2 baths

Mary Neuner Road, London, Area N8

London, England · N8

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£15,805

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£98,067

↗ 10%After 5 Years

Return On Investment

35%

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	£45,600	£46,284	£47,441	£48,627	£50,086	£238,038
Total Expenses	£43,451	£43,547	£43,689	£43,834	£44,005	£218,526
Profit Before Tax	£2,149	£2,737	£3,752	£4,793	£6,081	£19,512
Profit After Tax	£1,740	£2,217	£3,039	£3,883	£4,925	£15,805
Change In Property Value	£10	£10	£19,000	£33,916	£45,132	£98,067
Net Return	£1,750	£2,226	£22,040	£37,798	£50,058	£113,872
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	35%

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