Flat
N17
2 beds
1 bath
Creighton Road, London N17
London, England · N17
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£22,751
↗ 26%After 5 Years
Change In Property Value
£38,168
↗ 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 | £17,916 | £18,185 | £18,458 | £18,919 | £19,392 | £92,869 |
| Total Expenses | £12,801 | £12,877 | £12,946 | £13,034 | £13,124 | £64,781 |
| Profit Before Tax | £5,115 | £5,307 | £5,512 | £5,885 | £6,268 | £28,088 |
| Profit After Tax | £4,143 | £4,299 | £4,465 | £4,767 | £5,077 | £22,751 |
| Change In Property Value | £3 | £5,600 | £9,996 | £13,302 | £9,267 | £38,168 |
| Net Return | £4,146 | £9,899 | £14,461 | £18,069 | £14,344 | £60,919 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 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