Flat N9 1 bed 1 bath

Bunting Close, London N9

London, England · N9

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£9,653

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£21,678

↗ 10%After 5 Years

Return On Investment

49%

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	£13,560	£13,763	£14,107	£14,460	£14,894	£70,785
Total Expenses	£11,628	£11,693	£11,769	£11,847	£11,931	£58,867
Profit Before Tax	£1,932	£2,071	£2,339	£2,614	£2,963	£11,918
Profit After Tax	£1,565	£1,677	£1,894	£2,117	£2,400	£9,653
Change In Property Value	£2	£2	£4,200	£7,497	£9,977	£21,678
Net Return	£1,567	£1,679	£6,094	£9,614	£12,376	£31,331
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	10%	15%	19%	49%

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