Flat N4 3 beds 1 bath

Elyne Road, London N4

London, England · N4

Initial Investment

First Year

£310,150First Year

Profit From Rental Income

After 5 Years

£78,184

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£94,867

↗ 10%After 5 Years

Return On Investment

56%

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	£61,572	£62,496	£64,058	£65,659	£67,629	£321,414
Total Expenses	£44,619	£44,757	£44,956	£45,160	£45,400	£224,891
Profit Before Tax	£16,953	£17,739	£19,102	£20,499	£22,229	£96,523
Profit After Tax	£13,732	£14,368	£15,473	£16,604	£18,006	£78,184
Change In Property Value	£9	£9	£18,380	£32,809	£43,659	£94,867
Net Return	£13,742	£14,378	£33,853	£49,413	£61,665	£173,051
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	16%	20%	56%

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