Flat
N17
1 bed
1 bath
Brian Court, Rowland Road, London N17
London, England · N17
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£23,897
↗ 27%After 5 Years
Change In Property Value
£39,531
↗ 14%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,564 | £18,842 | £19,125 | £19,603 | £20,093 | £96,228 |
| Total Expenses | £13,187 | £13,265 | £13,334 | £13,424 | £13,516 | £66,726 |
| Profit Before Tax | £5,377 | £5,577 | £5,791 | £6,179 | £6,578 | £29,502 |
| Profit After Tax | £4,355 | £4,518 | £4,691 | £5,005 | £5,328 | £23,897 |
| Change In Property Value | £3 | £5,800 | £10,353 | £13,777 | £9,598 | £39,531 |
| Net Return | £4,358 | £10,318 | £15,044 | £18,782 | £14,926 | £63,428 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 11% | 17% | 21% | 17% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change