Flat
N17
1 bed
1 bath
Argyle Road, London N17
London, England · N17
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£24,997
↗ 27%After 5 Years
Change In Property Value
£40,894
↗ 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 | £19,200 | £19,488 | £19,780 | £20,275 | £20,782 | £99,525 |
| Total Expenses | £13,573 | £13,651 | £13,722 | £13,813 | £13,906 | £68,664 |
| Profit Before Tax | £5,628 | £5,837 | £6,059 | £6,462 | £6,876 | £30,861 |
| Profit After Tax | £4,558 | £4,728 | £4,908 | £5,234 | £5,569 | £24,997 |
| Change In Property Value | £3 | £6,000 | £10,710 | £14,252 | £9,929 | £40,894 |
| Net Return | £4,561 | £10,728 | £15,618 | £19,486 | £15,498 | £65,891 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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