Flat N9 3 beds 1 bath

Lancing Gardens, London N9

London, England · N9

Initial Investment

First Year

£144,250First Year

Profit From Rental Income

After 5 Years

£24,246

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£45,937

↗ 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	£27,384	£27,795	£28,490	£29,202	£30,078	£142,948
Total Expenses	£22,394	£22,481	£22,593	£22,708	£22,839	£113,015
Profit Before Tax	£4,990	£5,314	£5,896	£6,493	£7,239	£29,933
Profit After Tax	£4,042	£4,304	£4,776	£5,260	£5,864	£24,246
Change In Property Value	£4	£4	£8,900	£15,887	£21,141	£45,937
Net Return	£4,047	£4,309	£13,676	£21,147	£27,005	£70,183
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	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