Flat
N17
2 beds
1 bath
Keston Road, London N17
London, England · N17
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£51,193
↗ 29%After 5 Years
Change In Property Value
£72,928
↗ 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 | £34,236 | £34,750 | £35,271 | £36,153 | £37,056 | £177,465 |
| Total Expenses | £22,637 | £22,739 | £22,832 | £22,962 | £23,095 | £114,264 |
| Profit Before Tax | £11,599 | £12,011 | £12,439 | £13,191 | £13,962 | £63,201 |
| Profit After Tax | £9,395 | £9,729 | £10,076 | £10,685 | £11,309 | £51,193 |
| Change In Property Value | £5 | £10,700 | £19,100 | £25,416 | £17,707 | £72,928 |
| Net Return | £9,400 | £20,429 | £29,175 | £36,101 | £29,016 | £124,121 |
| 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