Flat N2 2 beds 1 bath

Lyttelton Court, Lyttelton Road, London N2

London, England · N2

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£30,446

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£44,388

↗ 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	£28,380	£28,806	£29,526	£30,264	£31,172	£148,147
Total Expenses	£21,898	£21,987	£22,102	£22,219	£22,353	£110,559
Profit Before Tax	£6,482	£6,819	£7,424	£8,045	£8,819	£37,588
Profit After Tax	£5,250	£5,523	£6,013	£6,516	£7,143	£30,446
Change In Property Value	£4	£4	£8,600	£15,351	£20,428	£44,388
Net Return	£5,255	£5,528	£14,614	£21,867	£27,572	£74,835
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	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