Flat
N17
1 bed
1 bath
Creighton Road, London N17
London, England · N17
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£17,732
↗ 25%After 5 Years
Change In Property Value
£32,034
↗ 14%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,036 | £15,262 | £15,490 | £15,878 | £16,275 | £77,940 |
| Total Expenses | £11,065 | £11,137 | £11,201 | £11,282 | £11,364 | £56,049 |
| Profit Before Tax | £3,971 | £4,124 | £4,289 | £4,596 | £4,911 | £21,891 |
| Profit After Tax | £3,217 | £3,341 | £3,474 | £3,723 | £3,978 | £17,732 |
| Change In Property Value | £2 | £4,700 | £8,390 | £11,164 | £7,778 | £32,034 |
| Net Return | £3,219 | £8,041 | £11,864 | £14,887 | £11,755 | £49,766 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 5% | 11% | 17% | 21% | 16% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change