Flat
N17
3 beds
1 bath
Trulock Road, London N17
London, England · N17
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£44,501
↗ 29%After 5 Years
Change In Property Value
£64,749
↗ 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 | £30,396 | £30,852 | £31,315 | £32,098 | £32,900 | £157,560 |
| Total Expenses | £20,323 | £20,418 | £20,506 | £20,626 | £20,749 | £102,621 |
| Profit Before Tax | £10,073 | £10,434 | £10,809 | £11,472 | £12,151 | £54,939 |
| Profit After Tax | £8,159 | £8,451 | £8,755 | £9,292 | £9,843 | £44,501 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £8,164 | £17,951 | £25,713 | £31,858 | £25,563 | £109,250 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| 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