Flat N4 2 beds 1 bath

Mount View Road, London N4

London, England · N4

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£19,351

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£30,452

↗ 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	£19,764	£20,060	£20,562	£21,076	£21,708	£103,171
Total Expenses	£15,681	£15,756	£15,849	£15,945	£16,050	£79,281
Profit Before Tax	£4,083	£4,304	£4,713	£5,131	£5,658	£23,890
Profit After Tax	£3,308	£3,486	£3,817	£4,156	£4,583	£19,351
Change In Property Value	£3	£3	£5,900	£10,532	£14,015	£30,452
Net Return	£3,311	£3,489	£9,717	£14,688	£18,598	£49,803
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