Flat N9 1 bed 1 bath

Linnet Close, London N9

London, England · N9

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£8,457

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£16,517

↗ 10%After 5 Years

Return On Investment

51%

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	£10,332	£10,487	£10,749	£11,018	£11,348	£53,934
Total Expenses	£8,599	£8,643	£8,695	£8,749	£8,808	£43,493
Profit Before Tax	£1,733	£1,844	£2,054	£2,269	£2,541	£10,441
Profit After Tax	£1,404	£1,494	£1,664	£1,838	£2,058	£8,457
Change In Property Value	£2	£2	£3,200	£5,712	£7,601	£16,517
Net Return	£1,405	£1,495	£4,864	£7,550	£9,659	£24,974
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	51%

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