Flat
N17
2 beds
1 bath
Northumberland Park, London N17
London, England · N17
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£33,362
↗ 28%After 5 Years
Change In Property Value
£51,118
↗ 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 | £24,000 | £24,360 | £24,725 | £25,344 | £25,977 | £124,406 |
| Total Expenses | £16,466 | £16,552 | £16,629 | £16,733 | £16,839 | £83,218 |
| Profit Before Tax | £7,534 | £7,808 | £8,096 | £8,611 | £9,138 | £41,188 |
| Profit After Tax | £6,103 | £6,325 | £6,558 | £6,975 | £7,402 | £33,362 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £6,107 | £13,825 | £19,946 | £24,790 | £19,813 | £84,480 |
| Return From Rental Income (%) | 5% | 5% | 5% | 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