Flat N17 3 beds 1 bath

Lansdowne Road N17

London, England · N17

Initial Investment

First Year

£110,997First Year

Profit From Rental Income

After 5 Years

£30,590

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£47,709

↗ 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	£22,404	£22,740	£23,081	£23,658	£24,250	£116,133
Total Expenses	£15,501	£15,585	£15,660	£15,760	£15,862	£78,368
Profit Before Tax	£6,903	£7,155	£7,421	£7,898	£8,388	£37,765
Profit After Tax	£5,591	£5,796	£6,011	£6,398	£6,794	£30,590
Change In Property Value	£3	£7,000	£12,495	£16,627	£11,584	£47,709
Net Return	£5,595	£12,795	£18,506	£23,025	£18,378	£78,299
Return From Rental Income (%)	5%	5%	5%	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