Flat N17 2 beds 2 baths

Crane Heights, Waterside Way, London N17

London, England · N17

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£38,954

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£57,933

↗ 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	£27,204	£27,612	£28,026	£28,727	£29,445	£141,014
Total Expenses	£18,395	£18,486	£18,568	£18,680	£18,794	£92,923
Profit Before Tax	£8,809	£9,126	£9,458	£10,047	£10,651	£48,092
Profit After Tax	£7,135	£7,392	£7,661	£8,138	£8,627	£38,954
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£7,140	£15,893	£22,834	£28,329	£22,693	£96,888
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	12%	17%	21%	17%	71%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change