Flat
N17
2 beds
1 bath
Fairbourne Road, London N17
London, England · N17
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£38,381
↗ 28%After 5 Years
Change In Property Value
£57,252
↗ 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 | £26,880 | £27,283 | £27,692 | £28,385 | £29,094 | £139,335 |
| Total Expenses | £18,202 | £18,292 | £18,374 | £18,485 | £18,598 | £91,950 |
| Profit Before Tax | £8,679 | £8,991 | £9,319 | £9,900 | £10,496 | £47,384 |
| Profit After Tax | £7,030 | £7,283 | £7,548 | £8,019 | £8,502 | £38,381 |
| Change In Property Value | £4 | £8,400 | £14,994 | £19,953 | £13,901 | £57,252 |
| Net Return | £7,034 | £15,683 | £22,542 | £27,972 | £22,402 | £95,633 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| 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