Flat N8 5 beds 3 baths

Alexandra Road, Hornsey N8

London, England · N8

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£67,630

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£95,486

↗ 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	£59,052	£59,938	£61,436	£62,972	£64,861	£308,259
Total Expenses	£44,605	£44,739	£44,932	£45,129	£45,361	£224,766
Profit Before Tax	£14,447	£15,199	£16,504	£17,843	£19,500	£83,493
Profit After Tax	£11,702	£12,311	£13,368	£14,453	£15,795	£67,630
Change In Property Value	£9	£9	£18,500	£33,023	£43,944	£95,486
Net Return	£11,712	£12,320	£31,869	£47,476	£59,740	£163,116
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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