Flat N4 2 beds 1 bath

Yonge Park, London N4

London, England · N4

Initial Investment

First Year

£168,750First Year

Profit From Rental Income

After 5 Years

£40,078

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£53,163

↗ 10%After 5 Years

Return On Investment

55%

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	£34,500	£35,017	£35,893	£36,790	£37,894	£180,095
Total Expenses	£25,883	£25,980	£26,111	£26,244	£26,398	£130,616
Profit Before Tax	£8,617	£9,037	£9,782	£10,546	£11,496	£49,479
Profit After Tax	£6,980	£7,320	£7,923	£8,542	£9,312	£40,078
Change In Property Value	£5	£5	£10,300	£18,386	£24,466	£53,163
Net Return	£6,985	£7,325	£18,224	£26,928	£33,778	£93,241
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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