Flat
N17
2 beds
1 bath
London N17
London, England · N17
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£37,809
↗ 28%After 5 Years
Change In Property Value
£56,570
↗ 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 | £26,556 | £26,954 | £27,359 | £28,043 | £28,744 | £137,655 |
| Total Expenses | £18,008 | £18,098 | £18,179 | £18,290 | £18,402 | £90,978 |
| Profit Before Tax | £8,548 | £8,856 | £9,179 | £9,753 | £10,341 | £46,677 |
| Profit After Tax | £6,924 | £7,174 | £7,435 | £7,900 | £8,376 | £37,809 |
| Change In Property Value | £4 | £8,300 | £14,816 | £19,715 | £13,735 | £56,570 |
| Net Return | £6,928 | £15,474 | £22,251 | £27,615 | £22,111 | £94,379 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| 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