Flat
N17
0 beds
0 baths
High Road, London N17
London, England · N17
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£69,069
↗ 30%After 5 Years
Change In Property Value
£94,738
↗ 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 | £44,484 | £45,151 | £45,829 | £46,974 | £48,149 | £230,587 |
| Total Expenses | £28,810 | £28,927 | £29,035 | £29,192 | £29,352 | £145,316 |
| Profit Before Tax | £15,674 | £16,225 | £16,793 | £17,782 | £18,797 | £85,271 |
| Profit After Tax | £12,696 | £13,142 | £13,602 | £14,404 | £15,225 | £69,069 |
| Change In Property Value | £7 | £13,900 | £24,812 | £33,017 | £23,002 | £94,738 |
| Net Return | £12,703 | £27,042 | £38,414 | £47,421 | £38,227 | £163,807 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 5% | 12% | 17% | 20% | 16% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change