Flat N2 2 beds 1 bath

8 New Ash Close N2

London, England · N2

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£24,588

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£37,678

↗ 10%After 5 Years

Return On Investment

54%

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	£24,096	£24,457	£25,069	£25,696	£26,466	£125,784
Total Expenses	£18,891	£18,973	£19,077	£19,184	£19,304	£95,429
Profit Before Tax	£5,205	£5,484	£5,992	£6,512	£7,163	£30,356
Profit After Tax	£4,216	£4,442	£4,853	£5,275	£5,802	£24,588
Change In Property Value	£4	£4	£7,300	£13,031	£17,340	£37,678
Net Return	£4,220	£4,446	£12,153	£18,305	£23,142	£62,267
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	54%

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