Flat
N17
4 beds
2 baths
Yarmouth Crescent, Ferry Lane Estate, London N17
London, England · N17
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£49,520
↗ 29%After 5 Years
Change In Property Value
£70,883
↗ 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 | £33,276 | £33,775 | £34,282 | £35,139 | £36,017 | £172,489 |
| Total Expenses | £22,059 | £22,159 | £22,250 | £22,378 | £22,508 | £111,353 |
| Profit Before Tax | £11,217 | £11,617 | £12,032 | £12,761 | £13,509 | £61,136 |
| Profit After Tax | £9,086 | £9,409 | £9,746 | £10,336 | £10,942 | £49,520 |
| Change In Property Value | £5 | £10,400 | £18,564 | £24,704 | £17,210 | £70,883 |
| Net Return | £9,091 | £19,810 | £28,310 | £35,040 | £28,153 | £120,403 |
| Return From Rental Income (%) | 5% | 6% | 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