Flat
N17
3 beds
1 bath
Lordsmead Road, London N17
London, England · N17
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£52,866
↗ 29%After 5 Years
Change In Property Value
£74,973
↗ 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 | £35,196 | £35,724 | £36,260 | £37,166 | £38,095 | £182,441 |
| Total Expenses | £23,216 | £23,319 | £23,413 | £23,546 | £23,681 | £117,175 |
| Profit Before Tax | £11,980 | £12,405 | £12,847 | £13,621 | £14,414 | £65,267 |
| Profit After Tax | £9,704 | £10,048 | £10,406 | £11,033 | £11,675 | £52,866 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £9,709 | £21,048 | £30,041 | £37,162 | £29,879 | £127,839 |
| Return From Rental Income (%) | 5% | 6% | 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