Apartment 17, Ferry Island North Ap, 1 Station Road, London N17
View Property Listing
,
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_other: [2, 2, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_other: [3, 5, 6, 6, 5]
Inflation rate percentage: inflation_growth_assumption_other: [2.5, 2, 2, 2]
Rental Income: 0
Initial Investment
£59,800First YearProfit From Rental Income
£-22,779
↘ -38%After 5 Years
Change In Property Value
£33,802
↗ 28%After 5 Years
Return On Investment
1%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £4,533 | £4,546 | £4,556 | £4,567 | £4,577 | £22,779 |
| Profit Before Tax | £-4,533 | £-4,546 | £-4,556 | £-4,567 | £-4,577 | £-22,779 |
| Profit After Tax | £-4,533 | £-4,546 | £-4,556 | £-4,567 | £-4,577 | £-22,779 |
| Change In Property Value | £3,675 | £6,309 | £7,949 | £8,426 | £7,443 | £33,802 |
| Net Return | £-858 | £1,763 | £3,393 | £3,859 | £2,866 | £11,023 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 5% | 1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change