Flat N17 1 bed 1 bath

Willoughby Lane, London N17

London, England · N17

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£9,940

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£22,492

↗ 14%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,560	£10,718	£10,879	£11,151	£11,430	£54,739
Total Expenses	£8,365	£8,431	£8,488	£8,557	£8,627	£42,468
Profit Before Tax	£2,195	£2,288	£2,391	£2,594	£2,803	£12,271
Profit After Tax	£1,778	£1,853	£1,937	£2,101	£2,270	£9,940
Change In Property Value	£2	£3,300	£5,891	£7,839	£5,461	£22,492
Net Return	£1,780	£5,153	£7,828	£9,940	£7,731	£32,431
Return From Rental Income (%)	4%	4%	4%	4%	4%	20%
Total Net Return (%)	4%	10%	16%	20%	15%	64%

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