Flat
N17
3 beds
1 bath
Park View Road, London N17
London, England · N17
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£50,093
↗ 29%After 5 Years
Change In Property Value
£71,565
↗ 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 | £33,600 | £34,104 | £34,616 | £35,481 | £36,368 | £174,168 |
| Total Expenses | £22,252 | £22,352 | £22,444 | £22,573 | £22,704 | £112,326 |
| Profit Before Tax | £11,348 | £11,752 | £12,171 | £12,908 | £13,664 | £61,843 |
| Profit After Tax | £9,192 | £9,519 | £9,859 | £10,456 | £11,068 | £50,093 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £9,197 | £20,019 | £28,601 | £35,397 | £28,443 | £121,658 |
| 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