Flat N4 1 bed 1 bath

Tollington Park, London N4

London, England · N4

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£19,826

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 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	£20,100	£20,401	£20,912	£21,434	£22,077	£104,925
Total Expenses	£15,913	£15,989	£16,083	£16,179	£16,286	£80,448
Profit Before Tax	£4,188	£4,413	£4,829	£5,256	£5,792	£24,476
Profit After Tax	£3,392	£3,574	£3,911	£4,257	£4,691	£19,826
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£3,395	£3,577	£9,912	£14,967	£18,943	£50,795
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
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