Flat
N17
0 beds
0 baths
The Roundway, London N17
London, England · N17
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£40,054
↗ 28%After 5 Years
Change In Property Value
£59,297
↗ 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 | £27,840 | £28,258 | £28,681 | £29,399 | £30,133 | £144,311 |
| Total Expenses | £18,780 | £18,872 | £18,955 | £19,069 | £19,185 | £94,861 |
| Profit Before Tax | £9,060 | £9,386 | £9,726 | £10,330 | £10,949 | £49,450 |
| Profit After Tax | £7,338 | £7,602 | £7,878 | £8,367 | £8,868 | £40,054 |
| Change In Property Value | £4 | £8,700 | £15,530 | £20,666 | £14,397 | £59,297 |
| Net Return | £7,343 | £16,303 | £23,408 | £29,033 | £23,265 | £99,351 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| 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