Flat N9 2 beds 1 bath

Hudson Way, London N9

London, England · N9

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£5,183

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£22,710

↗ 10%After 5 Years

Return On Investment

42%

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	£14,208	£14,421	£14,782	£15,151	£15,606	£74,168
Total Expenses	£13,349	£13,444	£13,549	£13,656	£13,770	£67,769
Profit Before Tax	£859	£977	£1,233	£1,495	£1,836	£6,399
Profit After Tax	£696	£791	£998	£1,211	£1,487	£5,183
Change In Property Value	£2	£2	£4,400	£7,854	£10,452	£22,710
Net Return	£698	£793	£5,399	£9,065	£11,939	£27,894
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	14%	18%	42%

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