Flat N9 1 bed 1 bath

Hickory Close, London N9

London, England · N9

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£9,386

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 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	£12,912	£13,106	£13,433	£13,769	£14,182	£67,402
Total Expenses	£11,026	£11,087	£11,158	£11,231	£11,311	£55,814
Profit Before Tax	£1,886	£2,019	£2,275	£2,538	£2,871	£11,588
Profit After Tax	£1,527	£1,635	£1,843	£2,056	£2,326	£9,386
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£1,529	£1,637	£5,843	£9,196	£11,827	£30,032
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	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