Flat
N17
2 beds
2 baths
Waterside Way, London N17
London, England · N17
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£43,973
↗ 29%After 5 Years
Change In Property Value
£64,068
↗ 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 | £30,084 | £30,535 | £30,993 | £31,768 | £32,562 | £155,943 |
| Total Expenses | £20,131 | £20,226 | £20,313 | £20,432 | £20,554 | £101,655 |
| Profit Before Tax | £9,953 | £10,309 | £10,681 | £11,336 | £12,008 | £54,288 |
| Profit After Tax | £8,062 | £8,351 | £8,651 | £9,182 | £9,727 | £43,973 |
| Change In Property Value | £5 | £9,400 | £16,779 | £22,328 | £15,555 | £64,068 |
| Net Return | £8,067 | £17,751 | £25,431 | £31,511 | £25,282 | £108,041 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| 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