Flat N9 2 beds 1 bath

Lichfield Road, London N9

London, England · N9

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£17,972

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£31,485

↗ 10%After 5 Years

Return On Investment

52%

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	£19,824	£20,121	£20,624	£21,140	£21,774	£103,484
Total Expenses	£16,083	£16,159	£16,252	£16,348	£16,454	£81,296
Profit Before Tax	£3,741	£3,962	£4,372	£4,792	£5,320	£22,188
Profit After Tax	£3,030	£3,210	£3,541	£3,882	£4,310	£17,972
Change In Property Value	£3	£3	£6,100	£10,889	£14,490	£31,485
Net Return	£3,033	£3,213	£9,642	£14,770	£18,799	£49,457
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	16%	20%	52%

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