Flat
N17
1 bed
1 bath
Hampden Lane, London N17
London, England · N17
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£22,224
↗ 26%After 5 Years
Change In Property Value
£37,486
↗ 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 | £17,604 | £17,868 | £18,136 | £18,589 | £19,054 | £91,252 |
| Total Expenses | £12,609 | £12,685 | £12,753 | £12,840 | £12,929 | £63,815 |
| Profit Before Tax | £4,995 | £5,183 | £5,383 | £5,750 | £6,125 | £27,437 |
| Profit After Tax | £4,046 | £4,198 | £4,361 | £4,657 | £4,961 | £22,224 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £4,049 | £9,698 | £14,178 | £17,722 | £14,063 | £59,710 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 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