Flat N9 2 beds 2 baths

2 Gareth Drive, London N9

London, England · N9

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£13,234

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

47%

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	£19,368	£19,659	£20,150	£20,654	£21,273	£101,104
Total Expenses	£16,739	£16,835	£16,946	£17,060	£17,184	£84,766
Profit Before Tax	£2,629	£2,823	£3,203	£3,593	£4,089	£16,338
Profit After Tax	£2,129	£2,287	£2,595	£2,911	£3,312	£13,234
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£2,132	£2,290	£8,595	£13,621	£17,564	£44,202
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	9%	15%	19%	47%

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