Flat
N17
1 bed
1 bath
Gascoigne Close, London N17
London, England · N17
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£19,412
↗ 26%After 5 Years
Change In Property Value
£34,072
↗ 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 | £15,996 | £16,236 | £16,479 | £16,891 | £17,314 | £82,917 |
| Total Expenses | £11,642 | £11,716 | £11,781 | £11,864 | £11,949 | £58,952 |
| Profit Before Tax | £4,354 | £4,520 | £4,698 | £5,027 | £5,365 | £23,965 |
| Profit After Tax | £3,527 | £3,661 | £3,806 | £4,072 | £4,345 | £19,412 |
| Change In Property Value | £2 | £4,999 | £8,923 | £11,874 | £8,272 | £34,072 |
| Net Return | £3,529 | £8,660 | £12,729 | £15,947 | £12,618 | £53,483 |
| 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