Flat N8 2 beds 2 baths

Compass Court, Smithfield Square, Hornsey N8

London, England · N8

Initial Investment

First Year

£188,000First Year

Profit From Rental Income

After 5 Years

£30,788

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£58,840

↗ 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	£36,804	£37,356	£38,290	£39,247	£40,425	£192,122
Total Expenses	£30,475	£30,626	£30,810	£30,997	£31,204	£154,112
Profit Before Tax	£6,329	£6,730	£7,480	£8,250	£9,221	£38,009
Profit After Tax	£5,126	£5,451	£6,059	£6,683	£7,469	£30,788
Change In Property Value	£6	£6	£11,400	£20,349	£27,079	£58,840
Net Return	£5,132	£5,457	£17,459	£27,032	£34,548	£89,628
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