Flat N17 2 beds 2 baths

Eagle Heights, Hale Village, London N17

London, England · N17

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£41,728

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£61,341

↗ 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	£28,800	£29,232	£29,670	£30,412	£31,173	£149,287
Total Expenses	£19,359	£19,452	£19,537	£19,653	£19,771	£97,772
Profit Before Tax	£9,441	£9,780	£10,134	£10,759	£11,401	£51,515
Profit After Tax	£7,647	£7,922	£8,208	£8,715	£9,235	£41,728
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£7,652	£16,922	£24,273	£30,093	£24,128	£103,069
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	5%	12%	17%	21%	17%	71%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change