Flat
N17
2 beds
1 bath
Mount Pleasant Road, London N17
London, England · N17
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£42,828
↗ 29%After 5 Years
Change In Property Value
£62,704
↗ 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 | £29,436 | £29,878 | £30,326 | £31,084 | £31,861 | £152,584 |
| Total Expenses | £19,744 | £19,838 | £19,924 | £20,042 | £20,162 | £99,710 |
| Profit Before Tax | £9,692 | £10,039 | £10,402 | £11,042 | £11,699 | £52,874 |
| Profit After Tax | £7,850 | £8,132 | £8,425 | £8,944 | £9,476 | £42,828 |
| Change In Property Value | £5 | £9,200 | £16,422 | £21,853 | £15,224 | £62,704 |
| Net Return | £7,855 | £17,332 | £24,847 | £30,797 | £24,700 | £105,532 |
| 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