Flat
N17
3 beds
2 baths
Keeper's Yard, London N17
London, England · N17
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£72,415
↗ 30%After 5 Years
Change In Property Value
£98,828
↗ 14%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £46,404 | £47,100 | £47,807 | £49,002 | £50,227 | £240,539 |
| Total Expenses | £29,967 | £30,087 | £30,199 | £30,360 | £30,525 | £151,138 |
| Profit Before Tax | £16,437 | £17,013 | £17,608 | £18,642 | £19,702 | £89,402 |
| Profit After Tax | £13,314 | £13,781 | £14,263 | £15,100 | £15,958 | £72,415 |
| Change In Property Value | £7 | £14,500 | £25,883 | £34,443 | £23,995 | £98,828 |
| Net Return | £13,321 | £28,281 | £40,145 | £49,542 | £39,953 | £171,243 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 5% | 12% | 17% | 20% | 16% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change