Flat
N17
1 bed
1 bath
Bream Close, London N17
London, England · N17
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£18,878
↗ 25%After 5 Years
Change In Property Value
£33,397
↗ 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 | £15,684 | £15,919 | £16,158 | £16,562 | £16,976 | £81,299 |
| Total Expenses | £11,451 | £11,525 | £11,590 | £11,672 | £11,756 | £57,994 |
| Profit Before Tax | £4,233 | £4,394 | £4,568 | £4,890 | £5,220 | £23,306 |
| Profit After Tax | £3,429 | £3,560 | £3,700 | £3,961 | £4,228 | £18,878 |
| Change In Property Value | £2 | £4,900 | £8,747 | £11,639 | £8,109 | £33,397 |
| Net Return | £3,431 | £8,460 | £12,447 | £15,600 | £12,337 | £52,275 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| 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