Flat
N17
1 bed
1 bath
Keeper's Yard, London N17
London, England · N17
View property listing
Initial Investment
£147,750First YearProfit From Rental Income
£42,300
↗ 29%After 5 Years
Change In Property Value
£62,023
↗ 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 | £29,124 | £29,561 | £30,004 | £30,754 | £31,523 | £150,967 |
| Total Expenses | £19,552 | £19,646 | £19,731 | £19,848 | £19,967 | £98,744 |
| Profit Before Tax | £9,572 | £9,915 | £10,273 | £10,906 | £11,556 | £52,223 |
| Profit After Tax | £7,753 | £8,031 | £8,321 | £8,834 | £9,360 | £42,300 |
| Change In Property Value | £5 | £9,100 | £16,244 | £21,616 | £15,059 | £62,023 |
| Net Return | £7,758 | £17,131 | £24,565 | £30,450 | £24,419 | £104,323 |
| Return From Rental Income (%) | 5% | 5% | 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