Flat N8 2 beds 2 baths

Alington House, 1 Mary Neuner Rd, London N8

London, England · N8

Initial Investment

First Year

£204,800First Year

Profit From Rental Income

After 5 Years

£33,545

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£63,795

↗ 10%After 5 Years

Return On Investment

48%

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	£39,900	£40,498	£41,511	£42,549	£43,825	£208,283
Total Expenses	£32,999	£33,162	£33,360	£33,562	£33,786	£166,869
Profit Before Tax	£6,901	£7,336	£8,151	£8,986	£10,040	£41,414
Profit After Tax	£5,590	£5,942	£6,602	£7,279	£8,132	£33,545
Change In Property Value	£6	£6	£12,360	£22,063	£29,360	£63,795
Net Return	£5,596	£5,949	£18,963	£29,342	£37,492	£97,341
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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