Flat N17 0 beds 1 bath

Willoughby Lane, London N17

London, England · N17

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£2,675

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£13,631

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,396	£6,492	£6,589	£6,754	£6,923	£33,154
Total Expenses	£5,857	£5,917	£5,967	£6,026	£6,085	£29,852
Profit Before Tax	£539	£575	£622	£728	£838	£3,302
Profit After Tax	£437	£466	£504	£590	£678	£2,675
Change In Property Value	£1	£2,000	£3,570	£4,751	£3,310	£13,631
Net Return	£438	£2,466	£4,074	£5,341	£3,988	£16,306
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	17%	13%	53%

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