Flat
N17
1 bed
1 bath
Station Road, London N17
London, England · N17
View property listing
Initial Investment
£29,125First YearProfit From Rental Income
£1,993
↗ 7%After 5 Years
Change In Property Value
£12,779
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,000 | £6,090 | £6,181 | £6,336 | £6,494 | £31,102 |
| Total Expenses | £5,616 | £5,675 | £5,726 | £5,783 | £5,841 | £28,641 |
| Profit Before Tax | £384 | £415 | £456 | £553 | £653 | £2,460 |
| Profit After Tax | £311 | £336 | £369 | £448 | £529 | £1,993 |
| Change In Property Value | £1 | £1,875 | £3,347 | £4,454 | £3,103 | £12,779 |
| Net Return | £312 | £2,211 | £3,716 | £4,902 | £3,632 | £14,772 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change