Flat
N17
2 beds
1 bath
Bergen Apartment, High Road N17
London, England · N17
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£36,136
↗ 28%After 5 Years
Change In Property Value
£54,526
↗ 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 | £25,596 | £25,980 | £26,370 | £27,029 | £27,705 | £132,679 |
| Total Expenses | £17,430 | £17,518 | £17,598 | £17,706 | £17,816 | £88,067 |
| Profit Before Tax | £8,166 | £8,462 | £8,772 | £9,323 | £9,889 | £44,612 |
| Profit After Tax | £6,615 | £6,854 | £7,105 | £7,552 | £8,010 | £36,136 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £6,619 | £14,854 | £21,385 | £26,555 | £21,248 | £90,661 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 17% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change