Flat
N17
2 beds
1 bath
Cannon Road, London N17
London, England · N17
View property listing
Initial Investment
£31,600First YearProfit From Rental Income
£2,913
↗ 9%After 5 Years
Change In Property Value
£13,904
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,528 | £6,626 | £6,725 | £6,893 | £7,066 | £33,838 |
| Total Expenses | £5,935 | £5,994 | £6,045 | £6,104 | £6,164 | £30,242 |
| Profit Before Tax | £593 | £631 | £680 | £789 | £902 | £3,596 |
| Profit After Tax | £481 | £511 | £551 | £639 | £731 | £2,913 |
| Change In Property Value | £1 | £2,040 | £3,641 | £4,846 | £3,376 | £13,904 |
| Net Return | £482 | £2,552 | £4,192 | £5,485 | £4,106 | £16,817 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change