Flat
N17
2 beds
1 bath
Park View Road, London N17
London, England · N17
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£34,463
↗ 28%After 5 Years
Change In Property Value
£52,481
↗ 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 | £24,636 | £25,006 | £25,381 | £26,015 | £26,666 | £127,703 |
| Total Expenses | £16,851 | £16,938 | £17,016 | £17,122 | £17,229 | £85,156 |
| Profit Before Tax | £7,785 | £8,068 | £8,364 | £8,893 | £9,436 | £42,546 |
| Profit After Tax | £6,306 | £6,535 | £6,775 | £7,204 | £7,643 | £34,463 |
| Change In Property Value | £4 | £7,700 | £13,745 | £18,290 | £12,742 | £52,481 |
| Net Return | £6,310 | £14,235 | £20,520 | £25,494 | £20,385 | £86,943 |
| Return From Rental Income (%) | 5% | 5% | 5% | 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