Flat N17 2 beds 2 baths

Merlin Heights, Waterside Way, London N17

London, England · N17

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£52,866

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 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	£35,196	£35,724	£36,260	£37,166	£38,095	£182,441
Total Expenses	£23,216	£23,319	£23,413	£23,546	£23,681	£117,175
Profit Before Tax	£11,980	£12,405	£12,847	£13,621	£14,414	£65,267
Profit After Tax	£9,704	£10,048	£10,406	£11,033	£11,675	£52,866
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£9,709	£21,048	£30,041	£37,162	£29,879	£127,839
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	5%	12%	17%	21%	17%	71%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change