Flat N8 2 beds 2 baths

Altitude Point, Hampden Road, Hornsey N8

London, England · N8

Initial Investment

First Year

£186,250First Year

Profit From Rental Income

After 5 Years

£42,684

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£58,324

↗ 10%After 5 Years

Return On Investment

54%

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	£37,296	£37,855	£38,802	£39,772	£40,965	£194,690
Total Expenses	£28,146	£28,248	£28,386	£28,526	£28,688	£141,994
Profit Before Tax	£9,150	£9,608	£10,416	£11,245	£12,277	£52,696
Profit After Tax	£7,412	£7,782	£8,437	£9,109	£9,944	£42,684
Change In Property Value	£6	£6	£11,300	£20,171	£26,842	£58,324
Net Return	£7,417	£7,788	£19,737	£29,280	£36,786	£101,008
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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