Flat
N17
3 beds
1 bath
Lordship Lane, London N17
London, England · N17
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£47,319
↗ 29%After 5 Years
Change In Property Value
£68,157
↗ 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 | £32,004 | £32,484 | £32,971 | £33,796 | £34,640 | £165,895 |
| Total Expenses | £21,288 | £21,386 | £21,476 | £21,600 | £21,727 | £107,476 |
| Profit Before Tax | £10,716 | £11,098 | £11,496 | £12,196 | £12,913 | £58,419 |
| Profit After Tax | £8,680 | £8,990 | £9,312 | £9,879 | £10,460 | £47,319 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £8,685 | £18,990 | £27,162 | £33,632 | £27,008 | £115,477 |
| 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