Flat
N17
1 bed
1 bath
Cedar Road, London N17
London, England · N17
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£14,959
↗ 23%After 5 Years
Change In Property Value
£28,626
↗ 14%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,440 | £13,642 | £13,846 | £14,192 | £14,547 | £69,667 |
| Total Expenses | £10,101 | £10,171 | £10,232 | £10,309 | £10,387 | £51,200 |
| Profit Before Tax | £3,339 | £3,471 | £3,614 | £3,884 | £4,160 | £18,468 |
| Profit After Tax | £2,705 | £2,811 | £2,927 | £3,146 | £3,370 | £14,959 |
| Change In Property Value | £2 | £4,200 | £7,497 | £9,976 | £6,950 | £28,626 |
| Net Return | £2,707 | £7,011 | £10,424 | £13,122 | £10,320 | £43,585 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 11% | 16% | 21% | 16% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change