Flat
N17
1 bed
1 bath
Hamilton Close, London N17
London, England · N17
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£21,651
↗ 26%After 5 Years
Change In Property Value
£36,805
↗ 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 | £17,280 | £17,539 | £17,802 | £18,247 | £18,704 | £89,572 |
| Total Expenses | £12,415 | £12,491 | £12,558 | £12,645 | £12,733 | £62,843 |
| Profit Before Tax | £4,865 | £5,048 | £5,244 | £5,603 | £5,970 | £26,730 |
| Profit After Tax | £3,940 | £4,089 | £4,247 | £4,538 | £4,836 | £21,651 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,805 |
| Net Return | £3,943 | £9,489 | £13,887 | £17,365 | £13,772 | £58,456 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| 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