Flat
N17
1 bed
1 bath
Scotland Green, London N17
London, England · N17
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£30,016
↗ 27%After 5 Years
Change In Property Value
£47,028
↗ 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 | £22,080 | £22,411 | £22,747 | £23,316 | £23,899 | £114,454 |
| Total Expenses | £15,308 | £15,391 | £15,466 | £15,565 | £15,666 | £77,397 |
| Profit Before Tax | £6,772 | £7,020 | £7,281 | £7,751 | £8,233 | £37,057 |
| Profit After Tax | £5,485 | £5,686 | £5,898 | £6,279 | £6,669 | £30,016 |
| Change In Property Value | £3 | £6,900 | £12,317 | £16,390 | £11,418 | £47,028 |
| Net Return | £5,488 | £12,586 | £18,214 | £22,668 | £18,087 | £77,045 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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