Flat
N17
2 beds
1 bath
Queen Street, London N17
London, England · N17
View property listing
Initial Investment
£80,375First YearProfit From Rental Income
£20,814
↗ 26%After 5 Years
Change In Property Value
£35,782
↗ 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 | £16,800 | £17,052 | £17,308 | £17,740 | £18,184 | £87,084 |
| Total Expenses | £12,126 | £12,201 | £12,268 | £12,353 | £12,440 | £61,387 |
| Profit Before Tax | £4,674 | £4,851 | £5,040 | £5,388 | £5,744 | £25,697 |
| Profit After Tax | £3,786 | £3,929 | £4,082 | £4,364 | £4,653 | £20,814 |
| Change In Property Value | £3 | £5,250 | £9,371 | £12,471 | £8,688 | £35,782 |
| Net Return | £3,789 | £9,179 | £13,454 | £16,835 | £13,341 | £56,597 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 5% | 11% | 17% | 21% | 17% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change