Flat
N17
2 beds
1 bath
Creighton Road, London N17
London, England · N17
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£25,570
↗ 27%After 5 Years
Change In Property Value
£41,576
↗ 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 | £19,524 | £19,817 | £20,114 | £20,617 | £21,132 | £101,204 |
| Total Expenses | £13,766 | £13,845 | £13,916 | £14,008 | £14,102 | £69,637 |
| Profit Before Tax | £5,758 | £5,972 | £6,198 | £6,609 | £7,030 | £31,568 |
| Profit After Tax | £4,664 | £4,837 | £5,021 | £5,353 | £5,695 | £25,570 |
| Change In Property Value | £3 | £6,100 | £10,889 | £14,490 | £10,094 | £41,576 |
| Net Return | £4,667 | £10,937 | £15,909 | £19,843 | £15,789 | £67,146 |
| 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